Automatic calculation of adjustments. Evaluation of commercial real estate using a comparative approach Adjustment for low-quality goods when evaluating a house

Ceramics, fireclay 14.11.2020

You can see the logic for calculating the final cost of the appraisal object and calculating adjustments in this Excel file:. It also has a block called "adjustment rules" that specifies the specific amounts of adjustments to be applied. For example, to adjust for distance from the metro, a factor of 1 is used for a deviation of 200 units, which means that every 200 meters of distance from the metro gives a price deviation of 1%. Moreover, all these values ​​are customizable, depending on what is indicated in your report in the description of adjustments, they can be changed, because in different sources the recommendations may differ. For 8 main types of adjustments, we suggest using the automatic calculation of values, according to your parameters.

  1. Adjustment for distance from a public transport stop (metro)
  2. Adjustment per floor
  3. Correction for the presence of summer rooms
  4. Correction for the bathroom
  5. Correction for total area
  6. Living space adjustment
  7. Adjustment for kitchen area
  8. Condition adjustment

This does not mean that you have to use all these adjustments; if you wish, you can put the number 0 in the setting of any of the adjustments, and the automatic calculation for it will not be performed by default. You also need to understand that the distance between objects is calculated directly on the map, without taking into account fences, holes and other obstacles that must be avoided. Yandex knows how to calculate the distance along highways, but the path of a pedestrian is inscrutable, and it will take a long time to learn how to calculate it. When creating a report, you can always correct any auto-calculated digit to 0 or insert your own, if the situation requires it. The system also provides one arbitrary relative adjustment to take into account the non-trivial features of the valuation object. For a more accurate determination of the final cost of the object, you can also use an absolute adjustment, with the help of which the sought value will not be corrected by a percentage of the price of an analogue, but by a certain amount. As a rule, such an adjustment is used to account for the costs of improvements, whether it be redevelopment or exclusive renovation, the cost of which the appraiser has the right to determine by his own expert assessment.

In Prosimple, the determination of the size of the adjustments is made on the basis of the methodology proposed by the Scientific Practical Center for Professional Appraisers, where, according to the methodology, the adjustments have the following meanings:

Adjustment table
Name Better The average Worse
Add to price,% Subtract from the price,%
Balcony, loggia There is a balcony and a loggia 2% There is a balcony or loggia 2-2.5 sq.m. No -2%
There is a large balcony
1%
Location of rooms - - Isolated Related -2; -8%
Water supply - - Central Gas water heater -1; -2%
Bathroom Western style 5% Small separate Combined -2; -4%
Arrangement of windows Courtyard windows 1; 2% Half of the windows on the road All windows on the road -5; -1%
Security Concierge 3; 5% combination lock No -5%
Intercom 2%
State Apartment after overhaul 5; 1% Satisfactory, light cosmetic repairs required The apartment requires major repairs -3; -5%
Kitchen area More than 8 sq.m. + 0.3% for every 0.1 sq.m. From 7 sq.m. up to 8 sq.m. Less than 7 sqm -0.3% for every 0.1 sq.m.
Ceiling height From 2.8 m. 1,90% 2.65 m to 2.8 m Less than 2.6 m -1% for every 10 cm
Availability of an elevator Is in a five-story building 3; 4% Not in a high-rise building -3; -4%
Garbage chute Is in a five-story building 2; 4% Available in a high-rise building, not in a 5-storey building Not in a high-rise building -2; -4%

HER. Yaskevich. "Practical methods and examples of carrying out comparative adjustments in real estate appraisal (purchase and sale and rent). The entrepreneur's profit and external wear... Assessment of infrastructure facilities. " M .: OOO "NPTSPO", 2010

    Adjustment for bargaining... When examining the current situation on the market, the value of the adjustment for bargaining is currently 3-7%. In quite rare cases, the transaction price and the offer price coincide. The initial price in most cases is significantly higher than the real value of the object. This markup, according to our calculations, amounts to the above 3 - 7%.

Based on these sites:

http://shkolazhizni.ru/archive/0/n-3099/

http://www.vikup-kvartir.ru/news.php?id=609

Thus, in this report, the adjustment for bargaining was 5%.

    Adjustment for the transferred rights. Since the property rights are transferred to the appraisal object and analog objects, no adjustment was made to the transferred rights.

    Adjustment for financing terms. Since the object of appraisal and objects of analogues have market financing conditions, no adjustment was made for financing conditions.

    Adjustment for the terms of the deal. Since the object of appraisal and the objects of analogues have market terms of the transaction, no adjustment was made to the terms of the transaction.

    Adjustment for market conditions (date of sale). According to the market conditions, the object of appraisal and objects of analogs are comparable. Thus, no adjustment was made for market conditions.

    Adjustment for distance from the metro Since the object of appraisal and analogous objects are located in the same quarter, no adjustment was made for the distance from the metro.

    House type adjustment. Since the type of house for the object of assessment and the objects of analogs is the same, panel, adjustment for the type of house was not made.

    Correction by floor / number of storeys. The factor that affects the cost is on which floor the apartment is located. If the floor is first, then this entails humidity and low temperature the air in the apartment, as well as, as a rule, in the apartments on the ground floor, there is not enough natural daylight due to trees or bushes planted around the house. As for the last floor, there is a high probability of a roof leak and strong heating of the windows in the summer. The problem with the water pressure due to the upper floor is also not excluded. Therefore, apartments on higher floors will cost more than apartments on lower floors.

According to sites:

http://www.ocenchik.ru/docs/1293-correktirovka-realty-moscow.html

http://www.ocenka-i.ru/korr-all/2010-10-22-05-42-28.html

adjustment for the first and last floor is 5-15%. But since the apartments are analogous, almost all of them are on the middle floors, the adjustment for the floor / number of storeys is not included.

    Correction for the number of rooms. By the number of rooms, the object of assessment and the objects of the analogs are the same - 3 rooms. Therefore, no adjustment was made for the number of rooms.

    Adjustment for total area. This amendment is introduced in the event that the area of ​​the object of assessment deviates from the area of ​​the analogue by more than 10 sq. M. Since the analogue objects slightly differ from the total area of ​​the assessment object, no adjustment for the total area was made.

    Adjustment for the kitchen area. This amendment is introduced in the event that the kitchen area of ​​the assessed object deviates from the area of ​​the analogue kitchen by more than 1 sq. M.

According to sites:

http://www.ocenka-i.ru/korr-all/korr-kuhni.html

http://www.ocenchik.ru/docs/1293-correktirovka-realty-moscow.html

The amount of adjustment is taken at the rate of 0.5% for each 1 sq. M.

    Adjustment for living space. As a result of market analysis, it was revealed that the average cost of 1 sq. m of a two-room apartment in the Yasenevo area is 157,834 rubles. Therefore, the adjustment was calculated as the difference between the living area of ​​the appraisal object and the analogue object, multiplied by the cost of 1 sq. m. The adjustment was made to all analogue objects except No. 4, since total area objects of analogues No. 1, No. 2, No. 3 and No. 5 differ on average by 2 sq. m. from the living space of the object of appraisal.

    Correction for ceiling heights. Since the series of the house, namely P-3, all have the same ceiling height, too, so no adjustment was made to the ceiling height .

According to the site:

http://tipdoma.ru/series_p-3.html

    Adjustment for windows. Since the windows for the object of assessment and the objects of analogs are the same, the correction was not made.

    Adjusting to the view from the window. Since the view from the window of the object of assessment and objects of analogs on the courtyard and on the street, the correction was not made.

    Correction for the bathroom. The bathroom at the subject of assessment is combined, while the facilities of the analogues are separate, therefore the adjustment was made in the amount of 2%.

According to the site:

http://www.directeconomic.ru/dhoms-669-6.html

    Correction for the presence of a balcony / loggia. This amendment implies an increase in the cost of an apartment in the presence of this type of improvement, is 1-5%, since the object of the assessment has a loggia, which has advantages over the balcony, we make an amendment of 2% to the object analogue No. 3.

According to sites:

http://forum.ners.ru/viewtopic.php?f=39&t=35314

http://www.ocenchik.ru/docs/1293-correktirovka-realty-moscow

http://www.ocenka-i.ru/korr-all/2010-10-22-05-42-02

    Correction for the state of the finish. Renovation and quality of finishing affect the cost of an apartment in the most direct way. A flawless and high quality finish increases the price by 10%. Since the quality of finishing of the object of assessment does not differ much from the quality of finishing of analogous objects, therefore, no adjustment was made.

    Adjustment for additional characteristics. Since the additional characteristics of the object of assessment and the objects of analogs do not differ much, no adjustment was made.

When using the comparative approach, the value of the Valuation Property is determined by comparison with the selling price of similar items. The basis for applying this approach is the fact that the value of the Valuation Property is directly related to the sale price of similar items. Each comparable sale (object of comparison, analogue) is compared with the property being valued. Accuracy of calculating the value of the Valuation Object comparative approach depends on the volume (completeness) and quality (reliability) of information on sales transactions (or offers for sale).

The comparative approach consists of the following steps:

1. Determination of the purpose of the valuation with the identification of the type of assessed rights of the Valuation Object and analogues.

2. Analysis of the real estate market of analogues that match in functionality with the best and most effective use The subject of the appraisal.

3. Selection of the unit of comparison.

4. Selection of analogues from the number of purchase and sale transactions and offers for sale (public offer); verification of information on the selected analogs about the sale price, asking price, payment terms, location, physical characteristics and other terms of the transaction.

5. Selection of the most essential comparison parameters for adjusting the prices of analogs.

6. Correction of the cost of comparison units of analogs for differences in the comparison parameters.

7. Analysis of the adjusted values ​​of unit prices of analogs.

8. Reconciliation of the adjusted values ​​of unit prices of analogs and conclusion on the value of the Assessment Object using a comparative approach.

Amendments (adjustments) are made to the selling price to reflect significant differences between them. Initial data on the Assessment Object and analogs for comparison are presented in Table 7.


Table 7 - Initial data on objects of comparison (analogs)

Comparison items Assessment object Analogs
1.Price, rub. 11,504,400 rubles + 5% commission. 16,500,000 rubles. No commission. 11,500,000 rubles + commission 5%
2. Ownership Full ownership Full ownership Full ownership Full ownership
3. Terms of financing n / a
4.Terms of Sale Market Market Market Market
5. Market conditions (time) n / a
6.Location m. Planernaya, st. Fomicheva 7 min. on foot m. Planernaya st. Rodionovskaya, 5 m. Planernaya m. Skhodnenskaya 15 min. on foot
1st floor of a new residential building 1st floor of a residential building 1st floor of a residential building
7.2 Layout Free layout Cabinet layout n / a Cabinet layout
7.3. Ceiling height, m 4.0 m. 3,0 3,45 2,65
7.4. Total area, m 2 144 m 2 174 m 2 148 m 2 102 m 2
Electricity 30kW there is Electricity 21 kW n / a
7.6 Telephone there is n / a n / a there is
7.7 Parking Parking n / a n / a n / a
7.8. Security Signaling n / a n / a n / a
7.9 Internet there is n / a n / a there is
7.10. Communications there is there is there is there is
7.11 Login Yes 1 Two separate entrances Separate entrance
8.Passability high n / a n / a n / a
9 house line 1st 1st 1st n / a
10. Usage Office building, bank, salon, services, shop, etc. Beauty saloon n / a
11.Condition of the room Medium repair Repair required Good renovation Repair required
INCOM INCOM INCOM INCOM
13.Additional information Built-in wardrobes

Some elements of the comparison are characterized by several indicators, for each of which adjustments are made.

When collecting information on the Comparison Objects (analogues), it is first of all necessary to collect a sufficient amount of documented data on the past transactions of purchase and sale of analogues. Considering that this information is confidential and there is no free access to databases on completed transactions for the sale and purchase of real estate objects, it is possible to use data on the offer prices of comparison objects taken from open sources of specialized periodicals and the Internet. The data of public offers are closest to the real prices of purchase and sale transactions, which makes it possible, taking into account the adjustment of the asking price, to reflect as closely as possible the real prices of the purchase and sale of real estate objects.

Analogues should be as similar as possible to the Object of Assessment and, first of all, in the first five elements of comparison. All selected analogues are summarized in Table 8, which includes primary data obtained from open sources and additional data obtained directly from the seller of analogues.

The following is the rationale and calculation of the amount of adjustments for the comparison elements, which are different for the analogs and the Valuation Object. The technique of approximation of each object of comparison to the Object of assessment is used. All data on the Assessment Object should be unchanged, and presumably (hypothetically) only the data on the comparison object change. The correction sign is determined based on the following: if the value of the comparison object increases when approaching the Assessment Object for any element, then the correction sign is positive, respectively, if it decreases, then the correction sign is negative.

Adjustments (amendments) can be cost and percentage. In terms of quantity, differences are usually introduced in value terms, and in terms of quality, in percentage terms. Percentage adjustments are applied both to the cost of the comparison object and to the unit of comparison, and cost adjustments are applied to the cost of the comparison object. Market conditions, location and depreciation adjustments are percentages.

The difference between the obtained values ​​of the cost of an apartment and the cost of an apartment with a replaced comparison element is roughly the amount of the adjustment.

The amount of each adjustment is justified. This definition of the amount of adjustment is most reliable in a developed market when there is a sufficient number of proposals.

Based on the data obtained (the values ​​of the corrections, both positive and negative), table was compiled. eight

The applied adjustments are reflected and justified in table. nine.


Table 8 - Adjustment and calculation of the value of the Valuation Object by the comparative approach

Comparison items Assessment object Analogs
1.Price, rub. 12 079 620 16 500 000. 12 075 000
2. Ownership Full ownership Full ownership Full ownership Full ownership
Ownership adjustment
Adjusted cost 12 079 620 16 500 000. 12 075 000
3. Terms of financing n / a n / a n / a n / a
Adjustment for financing terms
Adjusted cost 12 079 620 16 500 000. 12 075 000
4.Terms of Sale Market Market Market Market
Adjustment for terms of sale
Adjusted cost 12 079 620 16 500 000. 12 075 000
5. Market conditions (time) n / a n / a n / a n / a
Adjustment for market conditions
Adjusted cost 12 079 620 16 500 000. 12 075 000
6.Location m. Planernaya, st. Fomicheva 10 min. on foot m. Planernaya 10 min. transport m. Planernaya st. Rodionovskaya, 5 15 min by transport m. Planernaya 15 min. on foot
+8% +12% +2%
Adjusted cost 13 045 990 18 480 000 12 316 500
7.Physical characteristics:
7.1. Building type and number of storeys Detached one-storey building. 1st floor of a new residential building 1st floor of a residential building 1st floor of a residential building
Adjustment per floor -5% -5% -5%
Adjusted cost 12 393 690 17 556 000 11 700 675
7.2 Layout Free layout Cabinet layout n / a Cabinet layout
Layout adjustment +1% +1%
Adjusted cost 12 517 627 17 556 000 11 817 682
7.3. Ceiling height, m 4.0 m 3,0 3,45 2,65
Correction for ceiling heights +1% +0,5% +1%
Adjusted cost 12 642 803 17 643 780 11 935 859
7.4. Total area, m 2 144 m 2 174 m2 148 m2 102 m2
-6% -1% +8%
Adjusted cost 11 884 235 17 467 342 12 890 727
7.5. Dedicated electric power Electricity 30kW there is Electricity 21 kW n / a
+0,5%
Adjusted cost 11 884 235 17 554 679 12 890 727
7.6 Telephone there is n / a n / a there is
Phone correction
Adjusted cost 11 884 235 17 554 679 12 890 727
7.7 Parking Parking n / a n / a n / a
Adjustment for parking availability
Adjusted cost 11 884 235 17 554 679 12 890 727
7.8. Security Signaling n / a n / a n / a
Arming adjustment
Adjusted cost 11 884 235 17 554 679 12 890 727
7.9 Internet there is n / a n / a there is
Correction on the Internet
Adjusted cost 11 884 235 17 554 679 12 890 727
7.10. Communications there is there is there is there is
Communication adjustment
Adjusted cost 11 884 235 17 554 679 12 890 727
7.11 Login Yes 1 Three entrances (two from the yard, 1 center.) Two separate entrances Separate entrance
Entry correction -3% -1,5%
Adjusted cost 11 527 708 17 291 359 12 890 727
8.Passability high n / a n / a n / a
Correction for the passability of the place
Adjusted cost 11 527 708 17 291 359 12 890 727
9 house line 1st 1st 1st n / a
House line adjustment
Adjusted cost 11 527 708 17 291 359 12 890 727
10. Usage Office building, bank, salon, services, shop Office, dentistry, The educational center Beauty saloon n / a
Usage adjustment
Adjusted cost 11 527 708 17 291 359 12 890 727
11.Condition of the room Medium repair Repair required Good renovation Repair required
Room condition correction +4% -2% +4%
Adjusted cost 11 988 816 16 945 532 13 406 356
12.Kudos to the agency offering real estate INCOM INCOM INCOM INCOM
Adjustment for agency prestige
Adjusted cost 11 988 816,36 16 945 531,55 13 406 356,34
13.Additional information Land plot 3 ares for rent n / a No n / a
Correction for additional intelligence -7%
Adjusted cost 11 988 816 15 759 344 13 406 356
Number of adjustments
Total net correction -90803,64 -740 655,66 1 331 356,34
(the same, in percent) -0,75 -4,49 11,03
Total gross correction 0,00 577 500,00 1 328 250,00
(the same, in percent) 0,00 3,50 11,00

Table 9 - Justification for adjustments

Correction type Description of the nature of the adjustment Introduced adjustments
Location correction The adjustment is made up of the prestige of the area, the distance to the nearest metro station 5 minutes on foot - 2% 5 minutes by transport -4%
Correction for total area An adjustment is made if the total area of ​​the object of assessment deviates from the area of ​​the analogue by more than 5 m 2 1% for every 5 m 2.
Correction for ceiling height The adjustment is made only if the ceiling height of the object of assessment deviates from the height of the analogue ceiling by more than 50 cm 0.5% for every 50 cm
Parking adjustment Having your own parking lot increases the value of the property. Parking availability + 2%
Correction per line The line of the house affects the prestige of the building and the convenience of the access roads. For the first line + 5% to the cost
Adjustment for the prestige of agencies The prestige of the agencies offering the subject of assessment and the agencies offering analogues is approximately the same; therefore, no adjustments are made for this comparison element.
Layout adjustment The presence of a mixed layout increases the cost of the premises by 0.5%, the corridor-office layout reduces by 1%
Entry correction Each entrance increases the prestige of the object One entry - 1.5%
Adjustment for the condition and quality of the finish Good condition and finishing of the apartment have a positive effect on the value of the property being assessed Requires repair: + 4% Good repair: -2%
Phone correction The presence of a telephone increases the value of the object of assessment Phone installation: + 0.5% Internet hosting: + 1%
Correction for additional information Additional essential elements of the subject of assessment also increase its value. Absence land plot reduces the value of real estate by 7%
Electricity adjustment The availability of more electricity increases the value of the property 10 kW - 0.5%
Adjustment for building type A detached building increases the value of real estate compared to a residential building If the 1st floor of a residential building is minus 5%

The smallest number of adjustments is observed for analogue # 3, the smallest total gross correction - for analogue # 1.

In this regard, the weighting coefficients will be distributed as follows:
analogue No. 1 - 0.4, analogue No. 2 - 0.25, analogue No. 3 - 0.35.

Adjusted cost of the property being appraised:

11 988 816*0,4+15 759 344*0,25+13 406 356*0,35 = RUB 13,427,587


Similar information.


When using the comparative approach, the value of the Valuation Property is determined by comparison with the selling price of similar items. The basis for applying this approach is the fact that the value of the Valuation Property is directly related to the sale price of similar items. Each comparable sale (object of comparison, analogue) is compared with the property being valued. The accuracy of calculating the value of the Valuation Object by the comparative approach depends on the volume (completeness) and quality (reliability) of information on sales transactions (or offers for sale).

The comparative approach consists of the following steps:

1. Determination of the purpose of the valuation with the identification of the type of assessed rights of the Valuation Object and analogues.

2. Analysis of the real estate market of analogues, which coincide in functionality with the best and most effective use of the Appraisal Object.

3. Selection of the unit of comparison.

4. Selection of analogues from the number of purchase and sale transactions and offers for sale (public offer); verification of information on the selected analogs about the sale price, asking price, payment terms, location, physical characteristics and other terms of the transaction.

5. Selection of the most essential comparison parameters for adjusting the prices of analogs.

6. Correction of the cost of comparison units of analogs for differences in the comparison parameters.

7. Analysis of the adjusted values ​​of unit prices of analogs.

8. Reconciliation of the adjusted values ​​of unit prices of analogs and conclusion on the value of the Assessment Object using a comparative approach.

Amendments (adjustments) are made to the selling price to reflect significant differences between them. Initial data on the Assessment Object and apartment analogues for comparison are presented in Table 7.


Table 7 - Initial data on objects of comparison (analogs)

Comparison items Assessment object Comparison objects (analogs)
1. Selling price, rub. - 12 200 000 11 790 000 9 700 000 13 800 000
2. Ownership Full ownership Owned for more than 3 years, one adult owner Owned for more than 3 years, one adult owner
3. Terms of financing Cash payment without installments Cash payment without installments Cash payment without installments Cash payment without installments
4. Terms of sale No delay of check-in Deferral check-in bases No delay of check-in No delay of check-in No delay of check-in
5. Market conditions (time) 3 months Similar Similar Similar Similar
6. Location
7. Physical characteristics:
- total area 74,9 72,0 78,0 70,0
- living space 46,0 43,0 46,0 40,2 40,0
- kitchen area 10,2 10,0 10,0 10,0
- floor 6/16 13/16 4/16 9/16 10/16
- ceiling height 2,65 2,50 2,70
- the presence of a balcony, loggia Available, glazed loggia No balcony Loggia There is no Loggia balcony No balcony Loggia No balcony Loggia
- floor Laminate Parquet n / a Linoleum Laminate
- bathroom Separated Separated Separated Joint n / a
8. Economic characteristics:
- operating costs 7150 RUB / month Similar Similar Similar Similar
9. Usage
- functional purpose For your own residence For your own residence For your own residence For your own residence For your own residence
- condition Good The average Good The average Excellent
- quality of finishing Standard Standard Standard Standard Standard
10. Components not related to real estate
- telephone There is There is There is There is There is
- Additional Information Intercom, Double-glazed windows Intercom Double-glazed windows n / a Intercom Double-glazed windows Video intercom, Double-glazed windows

Some elements of the comparison are characterized by several indicators, for each of which adjustments are made.


When collecting information on the Comparison Objects (analogues), it is first of all necessary to collect a sufficient amount of documented data on the past transactions of purchase and sale of analogues. Considering that this information is confidential and there is no free access to databases on completed transactions for the sale and purchase of real estate objects, it is possible to use data on the offer prices of comparison objects taken from open sources of specialized periodicals and the Internet. The data of public offers are closest to the real prices of purchase and sale transactions, which makes it possible, taking into account the adjustment of the asking price, to reflect as closely as possible the real prices of the purchase and sale of real estate objects.

Analogues should be as similar as possible to the Assessment Object, primarily in the first five elements of comparison, and for residential real estate (apartments) and in physical characteristics (number of rooms, total area, type of building, etc.). All selected analogues are summarized in Table 8, which includes primary data obtained from open sources and additional data obtained directly from the seller of analogues.

The following is the rationale and calculation of the amount of adjustments for the comparison elements, which are different for the analogs and the Valuation Object. The technique of approximation of each object of comparison to the Object of assessment is used. All data on the Assessment Object should be unchanged, and presumably (hypothetically) only the data on the comparison object change. The correction sign is determined based on the following: if the value of the comparison object increases when approaching the Assessment Object for any element, then the correction sign is positive, respectively, if it decreases, then the correction sign is negative.

Adjustments (amendments) can be cost and percentage. In terms of quantity, differences are usually introduced in value terms, and in terms of quality, in percentage terms. Percentage adjustments are applied both to the cost of the comparison object and to the unit of comparison, and cost adjustments are applied to the cost of the comparison object. Market conditions, location and depreciation adjustments are percentages.

The difference between the obtained values ​​of the cost of an apartment and the cost of an apartment with a replaced comparison element is roughly the amount of the adjustment.

The amount of each adjustment is justified. This definition of the amount of adjustment is most reliable in a developed market when there is a sufficient number of proposals.

Based on the data obtained (the values ​​of the corrections, both positive and negative), table was compiled. eight

The applied adjustments are reflected and justified in table. nine.


Table 8 - Adjustment and calculation of the value of the Valuation Object by the comparative approach

Comparison items Assessment object Comparison objects (analogs)
Sale price, rub. - 12 200 000 11 790 000 9 700 000 13 800 000
Ownership Full ownership Owned for more than 3 years, one adult owner Owned for more than 3 years, two adult owners Owned for more than 3 years, one adult owner Owned for more than 3 years, one adult owner
Ownership adjustment
Adjusted cost 12 200 000 11 790 000 9 700 000 13 800 000
Financing conditions Cash payment without installments Cash payment without installments Cash payment without installments Cash payment without installments Cash payment without installments
Adjustment for financing terms
Adjusted cost 12 200 000 11 790 000 9 700 000 13 800 000
Terms of sale No delay of check-in Deferral check-in bases No delay of check-in No delay of check-in No delay of check-in
Adjustment for terms of sale
Adjusted cost 12 200 000 11 790 000 9 700 000 13 800 000
Market conditions (time) 3 months Similar Similar Similar Similar
Adjustment for market conditions
Adjusted cost 12 200 000 11 790 000 9 700 000 13 800 000
Location 115563, Moscow, st. General Belova, 21 115583, Moscow, st. General Belova, 47 115563, Moscow, st. General Belova, 29 115583 Moscow, st. General Belova, 53/1 115583, Moscow, st. General Belova, 45/1
To the metro 12 minutes 11 minutes 10 min 13 minutes 10 min
- 0,5% -1% +1,5% -1%
Adjusted cost 12 139 000 11 672 100 9 845 500 13 662 000
Physical characteristics:
- total area 74,9 72,0 78,0 70,0
+2% -4% +7% +4%
Adjusted cost 12 381 780 11 205 216 10 534 685 14 208 480
- living space 46,0 43,00 46,00 40,20 40,00
+3% 0% +5% +6%
Adjusted cost 12 753 233 11 205 216 11 061 419 15 060 989
- kitchen area 10,2 10,00 10,00 9,00 10,00
0 % 0% +1% 0%
Adjusted cost 12 753 233 11 205 216 11 172 033 15 060 989
- floor 6/16 13/16 4/16 9/16 10/16
Adjustment per floor 0% 0% 0% 0%
Adjusted cost 12 753 233 11 205 216 11 172 033 15 060 989
- ceiling height 2,65 2,50 2,70 2,60 2,60
Correction for ceiling heights + 0,2% 0% 0% 0%
Adjusted cost 12 778 740 11 205 216 11 172 033 15 060 989
- the presence of a balcony, loggia Balcony Loggia No balcony Loggia There is no Loggia balcony No balcony Loggia No balcony Loggia
Correction for the presence of a balcony and loggia +2% +5% +2% +2%
Adjusted cost 13 034 315 11 765 477 11 395 474 15 362 209
- floor Laminate Parquet n / a Linoleum Laminate
Gender correction -5% 0% 2% 0%
Adjusted cost 12 382 599 11 765 477 11 623 384 15 362 209
- bathroom Separated Separated Separated Combined Separated
Correction for the bathroom 0% 0% +2% 0%
Adjusted cost 12 382 599 11 765 477 11 855 851 15 362 209
Economic characteristics:
- operating costs 7150 RUB / month Similar Similar Similar Similar
Operating Cost Adjustment 0% 0% 0% 0%
Adjusted cost 12 382 599 11 765 477 11 855 851 15 362 209
Usage
- functional purpose For your own residence For your own residence For your own residence For your own residence For your own residence
Functional adjustment 0% 0% 0% 0%
Adjusted cost 12 382 599 11 765 477 11 855 851 15 362 209
- condition Good The average Good The average Excellent
Condition adjustment +5 000 +5 000 -5 000
Adjusted cost 12 387 599 11 765 477 11 860 851 15 357 209
- quality of finishing Standard Standard Standard Standard Standard
Adjustment for finish quality
Adjusted cost 12 387 599 11 765 477 11 860 851 15 357 209
Non-real estate components
- telephone There is There is There is There is There is
Phone correction
Adjusted cost 12 387 599 11 765 477 11 860 851 15 357 209
- Additional Information Intercom, Double-glazed windows Intercom Double-glazed windows n / a Intercom Double-glazed windows Video intercom, Double-glazed windows
Correction according to additional information - 10 000
Adjusted cost 12 387 599 11 765 477 11 860 851 15 347 209
Number of adjustments
Total net correction 297 993 1 145 045 -2 160 851 -944 769
(the same, in percent) 2,44 9,71 -22,28 -6,85
Total gross correction 334 400 1 179 000 1 993 500 1 809 000
(the same, in percent) 2,74 10,00 20,55 13,11

Table 9 - Justification for adjustments

Correction type Description of the nature of the adjustment Introduced adjustments
Location correction The adjustment is made up of the prestige of the area, the distance to the nearest metro station 0.5% for every minute
Correction for total area An adjustment is made if the total area of ​​the object of assessment deviates from the area of ​​the analogue by more than 1 m 2 1% for each m2.
Living space adjustment An adjustment is made if the living area of ​​the object of assessment deviates from the area of ​​the analogue by more than 1 m 2 1% for each m2
Adjustment for kitchen area An adjustment is made only if the kitchen area of ​​the object of assessment deviates from the kitchen area of ​​the analogue by 1 m 2 1% for each m2
Adjustment per floor The location of the property being evaluated on the first or last floor negatively affects its value Ground floor: -7% Top floor: -2%
Correction for ceiling height The adjustment is made only if the ceiling height of the object of assessment deviates from the analogue ceiling height by more than 10 cm 0.2% for every 10 cm
Correction for the presence of a balcony The presence of a balcony and a loggia increases the value of the property being assessed 2% - the presence of a balcony 5% - the presence of a loggia
Gender correction High-quality flooring increases the cost of the property being assessed Parquet: -5% Linoleum: + 2%
Correction for the bathroom A separate bathroom is more convenient, as a result of which the value of the property being assessed increases Combined: + 2%
Adjustment for the condition and quality of the finish Good condition and finishing of the apartment have a positive effect on the value of the property being assessed Repair required: +15,000 Average condition: +5,000
Phone correction The presence of a telephone increases the value of the object of assessment Phone installation: +7 000
Correction for additional information Additional essential elements of the subject of assessment also increase its value. Plastic windows: + 20,000 Intercom: + 5,000, video intercom - 10,000

The smallest number of adjustments is observed in analogue # 2, a small overall net correction is observed in analogue # 3, the smallest gross correction is in analogue # 1.

In this regard, the weight coefficients will be distributed as follows: analogue No. 1 - 0.35, analogue No. 2 - 0.3, analogue No. 3 - 0.2, analogue No. 4 - 0.15

Adjusted cost of the property being appraised:

12 387 599*0,35+11 765 477*0,3+11 860 851*0,2+15 347 209*0,15 = RUB 12,539,554.3

Recommended to read

Up