HomeMy WebLinkAbout45 Wimbledon - Appraisal (Cost Approach)Uniform Residential Appraisal Report File No.
The purpose of this summary appraisal report is to provide the lender/client with an accurate, and adequately supported, opinion of the market value of the subject property.
Property Address City State Zip Code
Borrower Owner of Public Record County
Legal Description
Assessor's Parcel #Tax Year R.E. Taxes $
Neighborhood Name Map Reference Census Tract
Occupant Owner Tenant Vacant Special Assessments $PUD HOA $per year per month
Property Rights Appraised Fee Simple Leasehold Other (describe)
Assignment Type Purchase Transaction Refinance Transaction Other (describe)
Lender/Client Address
Is the subject property currently offered for sale or has it been offered for sale in the twelve months prior to the effective date of this appraisal?Yes No
Report data source(s) used, offering price(s), and date(s).SUBJECTI did did not analyze the contract for sale for the subject purchase transaction. Explain the results of the analysis of the contract for sale or why the analysis was not performed.
Contract Price $Date of Contract Is the property seller the owner of public record?Yes No Data Source(s)
Is there any financial assistance (loan charges, sale concessions, gift or downpayment assistance, etc.) to be paid by any party on behalf of the borrower?Yes No
If Yes, report the total dollar amount and describe the items to be paid.CONTRACTNeighborhood Characteristics One-Unit Housing Trends One-Unit Housing Present Land Use %
Note: Race and the racial composition of the neighborhood are not appraisal factors.
Location Urban Suburban Rural Property Values Increasing Stable Declining PRICE AGE One-Unit %
Built-Up Over 75%25-75%Under 25%Demand/Supply Shortage In Balance Over Supply $(000)(yrs)2-4 Unit %
Growth Rapid Stable Slow Marketing Time Under 3 mths 3-6 mths Over 6 mths Low Multi-Family %
Neighborhood Boundaries High Commercial %
Pred.Other %
Neighborhood Description
Market Conditions (including support for the above conclusions)NEIGHBORHOODDimensions Area Shape View
Specific Zoning Classification Zoning Description
Zoning Compliance Legal Legal Nonconforming (Grandfathered Use)No Zoning Illegal (describe)
Is the highest and best use of the subject property as improved (or as proposed per plans and specifications) the present use?Yes No If No, describe.
Utilities Public Other (describe)Public Other (describe)Off-site Improvements—Type Public Private
Electricity Water Street
Gas Sanitary Sewer Alley
FEMA Special Flood Hazard Area Yes No FEMA Flood Zone FEMA Map #FEMA Map Date
Are the utilities and off-site improvements typical for the market area?Yes No If No, describe.
Are there any adverse site conditions or external factors (easements, encroachments, environmental conditions, land uses, etc.)?Yes No If Yes, describe.SITEGENERAL DESCRIPTION FOUNDATION EXTERIOR DESCRIPTION materials/condition INTERIOR materials/condition
Units One One with Accessory Unit Concrete Slab Crawl Space Foundation Walls Floors
# of Stories Full Basement Partial Basement Exterior Walls Walls
Type Det.Att.S-Det./End Unit Basement Area sq. ft.Roof Surface Trim/Finish
Existing Proposed Under Const.Basement Finish %Gutters & Downspouts Bath Floor
Design (Style)Outside Entry/Exit Sump Pump Window Type Bath Wainscot
Year Built Evidence of Infestation Storm Sash/Insulated Car Storage None
Effective Age (Yrs)Dampness Settlement Screens Driveway # of Cars
Attic None Heating FWA HWBB Radiant Amenities WoodStove(s) #Driveway Surface
Drop Stair Stairs Other Fuel Fireplace(s) #Fence Garage # of Cars
Floor Scuttle Cooling Central Air Conditioning Patio/Deck Porch Carport # of Cars
Finished Heated Individual Other Pool Other Att.Det.Built-in
Appliances Refrigerator Range/Oven Dishwasher Disposal Microwave Washer/Dryer Other (describe)
Finished area above grade contains:Rooms Bedrooms Bath(s)Square Feet of Gross Living Area Above Grade
Additional features (special energy efficient items, etc.).
Describe the condition of the property (including needed repairs, deterioration, renovations, remodeling, etc.).
Are there any physical deficiencies or adverse conditions that affect the livability, soundness, or structural integrity of the property?Yes No If Yes, describe.
Does the property generally conform to the neighborhood (functional utility, style, condition, use, construction, etc.)?Yes No If No, describe.IMPROVEMENTSPage 1 of 6Freddie Mac Form 70 March 2005 Fannie Mae Form 1004 March 2005Produced using ACI software, 800.234.8727 www.aciweb.com 1004_05UAD 12182015UAD Version 9/2011
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
DOM 24;$325,000;07/10/2020;MLS#72693393
X
1400 Veterans United Drive Columbia MO 65203Veterans United Home Loans/Veterans Affairs
X
X
00X
0121.02MSA# 14484Lewis Bay
2,28620200030 00013 0000
Barnstable County Registry of Deeds, Book 13758, Page 23 (Reference Only)
BarnstableMelvin & Brenda CollamoreDavid A. Noren
02673MAWest Yarmouth45 Wimbledon Dr
$3000;;Seller to buyer credit towards closing costs.
X
Public RecordsX08/04/2020335,000
Arms length sale;The appraiser reviewed the sales contract which reflected a standard contract to purchase the subject property
between the buyer and seller.
X
Monthly home sales are are stable and single family home median sale prices appear to
have stabilized. Realistically priced properties appear to be selling within 3-6+ mos. (Per Warren Group, ForeclosureMass.com,
Banker&Tradesman, Brokers, etc)
See Attached Addendum
20Open
5
5
70
60
100
1
335
750
300
The immediate neighborhood is bounded to the south and west by Lewis
Bay, north and east by Route 28.
X
X
X
X
X
X
The site is
generally level with average landscaping and a paved driveway.
The appraiser has confirmed with the town building department that there is no town sewer available at this time within the town.
X
X
07/16/201425001C0588JAEX
None
XPaved
Private SepticX
X
X
X
X
X
Residential 25,000 SFR25
N;Res;Mostly rectangular6534 sf(Deed attached)
X
X
C3;Kitchen-not updated;Bathrooms-updated-eleven to
fifteen years ago;The subject is in average to good overall condition with no immediate necesary repairs required.
Subject's additional features includes deck, full/unfinished basement and open driveway for off street parking.
9361.025
XX
0
0
Gravel
2X
FG/Avg/Gd
Cer/Avg/Gd
Wood/Av/Gd
Drywall/Avg/Gd
Hdwd/Avg/Gd
NoneNone
NoneDeckX
None1X
0
Yes/Avg-Gd
Thermal/Avg-Gd
Dbl.Hung/Avg-Gd
Alum/Avg-Gd
Comp/Good
WdSh/Avg-Gd
Concrete/Avg
NoneX
Gas
X
X
0
936
X
X
25
1967
Ranch
X
X
1
X
Uniform Residential Appraisal Report File No.
There are comparable properties currently offered for sale in the subject neighborhood ranging in price from $to $.
There are comparable sales in the subject neighborhood within the past twelve months ranging in sale price from $to $.
FEATURE SUBJECT
Address
Proximity to Subject
Sale Price $
Sale Price/Gross Liv. Area $sq. ft.
Data Source(s)
Verification Source(s)
VALUE ADJUSTMENTS DESCRIPTION
Sale or Financing
Concessions
Date of Sale/Time
Location
Leasehold/Fee Simple
Site
View
Design (Style)
Quality of Construction
Actual Age
Condition
Above Grade Total Bdrms.Baths
Room Count
Gross Living Area sq. ft.
Basement & Finished
Rooms Below Grade
Functional Utility
Heating/Cooling
Energy Efficient Items
Garage/Carport
Porch/Patio/Deck
Net Adjustment (Total)
Adjusted Sale Price
of Comparables
COMPARABLE SALE NO. 1
$
$sq. ft.
DESCRIPTION +(-) $ Adjustment
Total Bdrms.Baths
sq. ft.
+-$
Net Adj.%
Gross Adj.%$
COMPARABLE SALE NO. 2
$
$sq. ft.
DESCRIPTION +(-) $ Adjustment
Total Bdrms.Baths
sq. ft.
+-$
Net Adj.%
Gross Adj.%$
COMPARABLE SALE NO. 3
$
$sq. ft.
DESCRIPTION +(-) $ Adjustment
Total Bdrms.Baths
sq. ft.
+-$
Net Adj.%
Gross Adj.%$
I did did not research the sale or transfer history of the subject property and comparable sales. If not, explain
My research did did not reveal any prior sales or transfers of the subject property for the three years prior to the effective date of this appraisal.
Data source(s)
My research did did not reveal any prior sales or transfers of the comparable sales for the year prior to the date of sale of the comparable sale.
Data source(s)
Report the results of the research and analysis of the prior sale or transfer history of the subject property and comparable sales (report additional prior sales on page 3).
ITEM SUBJECT
Date of Prior Sale/Transfer
Price of Prior Sale/Transfer
Data Source(s)
Effective Date of Data Source(s)
COMPARABLE SALE NO. 1 COMPARABLE SALE NO. 2 COMPARABLE SALE NO. 3
Analysis of prior sale or transfer history of the subject property and comparable sales
Summary of Sales Comparison Approach.
Indicated Value by Sales Comparison Approach $SALES COMPARISON APPROACHIndicated Value by:Sales Comparison Approach $Cost Approach (if developed) $Income Approach (if developed) $
This appraisal is made "as is,"subject to completion per plans and specifications on the basis of a hypothetical condition that the improvements have been completed,
subject to the following repairs or alterations on the basis of a hypothetical condition that the repairs or alterations have been completed, or subject to the following required
inspection based on the extraordinary assumption that the condition or deficiency does not require alteration or repair:
Based on a complete visual inspection of the interior and exterior areas of the subject property, defined scope of work, statement of assumptions and limiting
conditions, and appraiser’s certification, my (our) opinion of the market value, as defined, of the real property that is the subject of this report is $
as of , which is the date of inspection and the effective date of this appraisal.RECONCILIATIONPage 2 of 6Freddie Mac Form 70 March 2005 Fannie Mae Form 1004 March 2005Produced using ACI software, 800.234.8727 www.aciweb.com 1004_05UAD 12182015UAD Version 9/2011
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
400,000310,00012
399,900339,9006
N/ASP/LP
Semi-ModernKitchen&Baths
1 F/PFireplace
Deck
2dw
None
FWA None
Average
936sf0sfwo
93630
1.025
C3
53
Q4
DT1;Ranch
N;Res;
6534 sf
Fee Simple
N;Res;
357.91
335,000
West Yarmouth, MA 02673
45 Wimbledon Dr
352,0204.9
-4.1
14,980X
N/A
Semi-Modern
1 F/P
1,500Patio
04dw
None
FWA None
Average
0384sf0sfwu
-6,4801,152
-10,0002.025
C3
075
Q4
0DT2;Colonial
N;Res;
6534 sf
Fee Simple
N;Res;
0s01/20;c01/20
0Conv;0
ArmLth
MLS/B&T/Town Hall/Ext.Insp.
MLS #72596699;DOM 38
318.58
367,000
0.03 miles NE
West Yarmouth, MA 02673
40 Wimbledon Dr
346,8805.6
-0.2
620X
N/A
-10,000Modern
1 F/P
1,500Patio
03dw
None
FWA None
Average
5,0000sf
2,880840
01.026
C3
059
Q4
DT1;Ranch
N;Res;
09583 sf
Fee Simple
N;Res;
0s07/20;c06/20
0Conv;0
ArmLth
MLS/B&T/Town Hall/Ext.Insp.
MLS #72659426;DOM 39
413.69
347,500
0.87 miles SE
West Yarmouth, MA 02673
27 Crowes Purchase Rd
315,0471.6
-1.6
5,203X
N/A
Semi-Modern
1 F/P
Deck
-2,0001gd4dw
None
FWA None
Average
0936sf0sfwu
936
1.025
C3
065
Q4
DT1;Ranch
N;Res;
-3,20316988 sf
Fee Simple
N;Res;
0s12/19;c11/19
0Conv;0
ArmLth
MLS/B&T/Town Hall/Ext.Insp.
MLS #72533536;DOM 126
342.15
320,250
0.25 miles SE
West Yarmouth, MA 02673
62 Berry Ave
MLS/Banker&Tradesman/Assessor's records
X
Registry of deeds, B&T/Assessors Records
X
X
08/05/2020
B&T/AssessorsRecs/MLS
08/05/2020
B&T/AssessorsRecs/MLS
08/05/2020
B&T/AssessorsRecs/MLS
08/05/2020
B&T/AssessorsRecs/MLS
335,000
See Attached Addendum
The subject did not transfer within the past three years as noted above.
No sales or transfers within 1 year prior to the sale used in this report.
08/05/2020
335,000
This appraisal is made "As Is".
X
$335,000 (Rounded) is the best indication of value as represented by the Sales Comparison Analysis. The Cost Approach was
considered but not used due the age of the dwelling. Income approach was considered but not utilized because single family dwellings
are not typically purchased for their income producing capabilities.
355,300335,000
Stephen Roche
Uniform Residential Appraisal Report File No.ADDITIONAL COMMENTSCOST APPROACH TO VALUE (not required by Fannie Mae)
Provide adequate information for the lender/client to replicate the below cost figures and calculations.
Support for the opinion of site value (summary of comparable land sales or other methods for estimating site value)
ESTIMATED REPRODUCTION OR REPLACEMENT COST NEW
Source of cost data
Quality rating from cost service Effective date of cost data
Comments on Cost Approach (gross living area calculations, depreciation, etc.)
Estimated Remaining Economic Life (HUD and VA only)Years
OPINION OF SITE VALUE........................................= $
Dwelling Sq. Ft. @ $............= $
Sq. Ft. @ $............= $
Garage/Carport Sq. Ft. @ $............= $
Total Estimate of Cost-New ............= $
Less Physical Functional External
Depreciation = $ ()
Depreciated Cost of Improvements................................= $
"As-is" Value of Site Improvements................................= $
INDICATED VALUE BY COST APPROACH ......................= $COST APPROACHINCOME APPROACH TO VALUE (not required by Fannie Mae)
Estimated Monthly Market Rent $X Gross Rent Multiplier = $Indicated Value by Income Approach
Summary of Income Approach (including support for market rent and GRM)INCOMEPROJECT INFORMATION FOR PUDs (if applicable)
Is the developer/builder in control of the Homeowners' Association (HOA)?Yes No Unit type(s)Detached Attached
Provide the following information for PUDs ONLY if the developer/builder is in control of the HOA and the subject property is an attached dwelling unit.
Legal name of project
Total number of phases Total number of units Total number of units sold
Total number of units rented Total number of units for sale Data source(s)
Was the project created by the conversion of an existing building(s) into a PUD?Yes No If Yes, date of conversion.
Does the project contain any multi-dwelling units?Yes No Data source(s)
Are the units, common elements, and recreation facilities complete?Yes No If No, describe the status of completion.
Are the common elements leased to or by the Homeowners' Association?Yes No If Yes, describe the rental terms and options.
Describe common elements and recreational facilities.PUD INFORMATIONPage 3 of 6Freddie Mac Form 70 March 2005 Fannie Mae Form 1004 March 2005Produced using ACI software, 800.234.8727 www.aciweb.com 1004_05UAD 12182015UAD Version 9/2011
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
EEXPANDED SCOPE OF WORK:
1. DEFINITION OF INSPECTION: The term "Inspection", as used in this report, is for valuation purposes only, it is not the same level
of inspection that is required for a "Professional Home Inspection". This visual inspection is of readily accessible areas only. The
appraiser does not fully inspect the electrical system, plumbing system, mechanical systems, foundation system, floor structure, or
subfloor. The appraiser is not an expert in construction materials and the purpose of the appraisal is to make an economic evaluation
of the subject property. If the client needs a more detailed inspection of the property, a home inspection, by a Professional Home
Inspector, is suggested.
2. CLARIFICATION OF CERTIFICATION #23:The Intended User of this appraisal report is the lender/client. The Intended Use is to
evaluate the property that is the subject of this appraisal for a mortgage finance transaction, subject to the stated scope of work,
purpose of the appraisal, reporting requirements of this appraisal report form and definition of market value. No additional Intended
Users are identified by the appraiser.
3. REPORT OPTION: This is an Appraisal Report, which is intended to comply with the reporting requirements set forth under
Standards Rule 2-2 of the Uniform Standards of Professional Appraisal Practice for an Appraisal Report. This appraisal was prepared
in full compliance with the Appraiser Independence Requirements. The appraiser certifies that he has not performed, participated in or
been associated with any activity in violations of these requirements. The Appraiser has prepared this Appraisal in full compliance with
applicable Appraiser Independence Requirements and has not performed, participated in, or been associated with any activity in
violation of those requirements.
4. ADDITIONAL CERTIFICATION: I have performed no services as an appraiser or in any other capacity regarding the property that is
the subject of this report within the three-year period immediately preceding acceptance of this assignment.
5. EXPOSURE TIME: The estimated exposure time for the subject property is 90 days.
ADDITIONAL COST APPROACH COMMENTS: Unless the intended use of this appraisal specifically includes issues of property
insurance coverage, this appraisal should not be used for such purposes. Reproduction or replacement cost figures used in the cost
approach are for valuation purposes only, given the intended use of the assignment. The Definition of Value used in this assignment is
unlikely to be consistent with the definition of Insurable Value for property insurance coverage/use.
355,300
10,000
170,293
56,765$0$0$56,765
50
227,058
10,000Deck
13,10414.00Basment 936
203,954217.90936
175,000
55
Land value typically exceeds 30% of the total property value. The
physical depreciation was estimated using the age-life method.
08/2020Avg
Means Res. Square Foot Costs Manual 2020
X
The site value is estimated from recent land sales
when available along with the use of the land Extraction Method.
Uniform Residential Appraisal Report File No.
This report form is designed to report an appraisal of a one-unit property or a one-unit property with an accessory unit; including a
unit in a planned unit development (PUD). This report form is not designed to report an appraisal of a manufactured home or a unit
in a condominium or cooperative project.
This appraisal report is subject to the following scope of work, intended use, intended user, definition of market value, statement of
assumptions and limiting conditions, and certifications. Modifications, additions, or deletions to the intended use, intended user,
definition of market value, or assumptions and limiting conditions are not permitted. The appraiser may expand the scope of work
to include any additional research or analysis necessary based on the complexity of this appraisal assignment. Modifications or
deletions to the certifications are also not permitted. However, additional certifications that do not constitute material alterations
to this appraisal report, such as those required by law or those related to the appraiser’s continuing education or membership in an
appraisal organization, are permitted.
SCOPE OF WORK: The scope of work for this appraisal is defined by the complexity of this appraisal assignment and the
reporting requirements of this appraisal report form, including the following definition of market value, statement of assumptions
and limiting conditions, and certifications. The appraiser must, at a minimum: (1) perform a complete visual inspection of the
interior and exterior areas of the subject property, (2) inspect the neighborhood, (3) inspect each of the comparable sales from at
least the street, (4) research, verify, and analyze data from reliable public and/or private sources, and (5) report his or her analysis,
opinions, and conclusions in this appraisal report.
INTENDED USE: The intended use of this appraisal report is for the lender/client to evaluate the property that is the subject of
this appraisal for a mortgage finance transaction.
INTENDED USER: The intended user of this appraisal report is the lender/client.
DEFINITION OF MARKET VALUE: The most probable price which a property should bring in a competitive and open market
under all conditions requisite to a fair sale, the buyer and seller, each acting prudently, knowledgeably and assuming the price is
not affected by undue stimulus. Implicit in this definition is the consummation of a sale as of a specified date and the passing of
title from seller to buyer under conditions whereby: (1) buyer and seller are typically motivated; (2) both parties are well informed
or well advised, and each acting in what he or she considers his or her own best interest; (3) a reasonable time is allowed for
exposure in the open market; (4) payment is made in terms of cash in U. S. dollars or in terms of financial arrangements
comparable thereto; and (5) the price represents the normal consideration for the property sold unaffected by special or creative
financing or sales concessions* granted by anyone associated with the sale.
*Adjustments to the comparables must be made for special or creative financing or sales concessions. No adjustments are
necessary for those costs which are normally paid by sellers as a result of tradition or law in a market area; these costs are readily
identifiable since the seller pays these costs in virtually all sales transactions. Special or creative financing adjustments can be
made to the comparable property by comparisons to financing terms offered by a third party institutional lender that is not already
involved in the property or transaction. Any adjustment should not be calculated on a mechanical dollar for dollar cost of the
financing or concession but the dollar amount of any adjustment should approximate the market's reaction to the financing or
concessions based on the appraiser's judgment.
STATEMENT OF ASSUMPTIONS AND LIMITING CONDITIONS: The appraiser’s certification in this report is subject to the
following assumptions and limiting conditions:
1.The appraiser will not be responsible for matters of a legal nature that affect either the property being appraised or the title
to it, except for information that he or she became aware of during the research involved in performing this appraisal. The
appraiser assumes that the title is good and marketable and will not render any opinions about the title.
2.The appraiser has provided a sketch in this appraisal report to show the approximate dimensions of the improvements. The
sketch is included only to assist the reader in visualizing the property and understanding the appraiser’s determination of its size.
3.The appraiser has examined the available flood maps that are provided by the Federal Emergency Management Agency (or
other data sources) and has noted in this appraisal report whether any portion of the subject site is located in an identified Special
Flood Hazard Area. Because the appraiser is not a surveyor, he or she makes no guarantees, express or implied, regarding this
determination.
4.The appraiser will not give testimony or appear in court because he or she made an appraisal of the property in question,
unless specific arrangements to do so have been made beforehand, or as otherwise required by law.
5.The appraiser has noted in this appraisal report any adverse conditions (such as needed repairs, deterioration, the presence of
hazardous wastes, toxic substances, etc.) observed during the inspection of the subject property or that he or she became aware of
during the research involved in performing this appraisal. Unless otherwise stated in this appraisal report, the appraiser has no
knowledge of any hidden or unapparent physical deficiencies or adverse conditions of the property (such as, but not limited to,
needed repairs, deterioration, the presence of hazardous wastes, toxic substances, adverse environmental conditions, etc.) that
would make the property less valuable, and has assumed that there are no such conditions and makes no guarantees or
warranties, express or implied. The appraiser will not be responsible for any such conditions that do exist or for any engineering or
testing that might be required to discover whether such conditions exist. Because the appraiser is not an expert in the field of
environmental hazards, this appraisal report must not be considered as an environmental assessment of the property.
6.The appraiser has based his or her appraisal report and valuation conclusion for an appraisal that is subject to satisfactory
completion, repairs, or alterations on the assumption that the completion, repairs, or alterations of the subject property will be
performed in a professional manner.
Page 4 of 6Freddie Mac Form 70 March 2005 Fannie Mae Form 1004 March 2005Produced using ACI software, 800.234.8727 www.aciweb.com 1004_05UAD 12182015UAD Version 9/2011
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
Uniform Residential Appraisal Report File No.
APPRAISER'S CERTIFICATION: The Appraiser certifies and agrees that:
1.I have, at a minimum, developed and reported this appraisal in accordance with the scope of work requirements stated in this
appraisal report.
2.I performed a complete visual inspection of the interior and exterior areas of the subject property. I reported the condition of
the improvements in factual, specific terms. I identified and reported the physical deficiencies that could affect the livability,
soundness, or structural integrity of the property.
3.I performed this appraisal in accordance with the requirements of the Uniform Standards of Professional Appraisal Practice
that were adopted and promulgated by the Appraisal Standards Board of The Appraisal Foundation and that were in place at the
time this appraisal report was prepared.
4.I developed my opinion of the market value of the real property that is the subject of this report based on the sales comparison
approach to value. I have adequate comparable market data to develop a reliable sales comparison approach for this appraisal
assignment. I further certify that I considered the cost and income approaches to value but did not develop them, unless otherwise
indicated in this report.
5.I researched, verified, analyzed, and reported on any current agreement for sale for the subject property, any offering for sale
of the subject property in the twelve months prior to the effective date of this appraisal, and the prior sales of the subject property
for a minimum of three years prior to the effective date of this appraisal, unless otherwise indicated in this report.
6.I researched, verified, analyzed, and reported on the prior sales of the comparable sales for a minimum of one year prior to the
date of sale of the comparable sale, unless otherwise indicated in this report.
7.I selected and used comparable sales that are locationally, physically, and functionally the most similar to the subject property.
8.I have not used comparable sales that were the result of combining a land sale with the contract purchase price of a home
that has been built or will be built on the land.
9.I have reported adjustments to the comparable sales that reflect the market's reaction to the differences between the subject
property and the comparable sales.
10.I verified, from a disinterested source, all information in this report that was provided by parties who have a financial interest in
the sale or financing of the subject property.
11.I have knowledge and experience in appraising this type of property in this market area.
12.I am aware of, and have access to, the necessary and appropriate public and private data sources, such as multiple listing
services, tax assessment records, public land records and other such data sources for the area in which the property is located.
13.I obtained the information, estimates, and opinions furnished by other parties and expressed in this appraisal report from
reliable sources that I believe to be true and correct.
14.I have taken into consideration the factors that have an impact on value with respect to the subject neighborhood, subject
property, and the proximity of the subject property to adverse influences in the development of my opinion of market value. I have
noted in this appraisal report any adverse conditions (such as, but not limited to, needed repairs, deterioration, the presence of
hazardous wastes, toxic substances, adverse environmental conditions, etc.) observed during the inspection of the subject property
or that I became aware of during the research involved in performing this appraisal. I have considered these adverse conditions in
my analysis of the property value, and have reported on the effect of the conditions on the value and marketability of the subject
property.
15.I have not knowingly withheld any significant information from this appraisal report and, to the best of my knowledge, all
statements and information in this appraisal report are true and correct.
16.I stated in this appraisal report my own personal, unbiased, and professional analysis, opinions, and conclusions, which are
subject only to the assumptions and limiting conditions in this appraisal report.
17.I have no present or prospective interest in the property that is the subject of this report, and I have no present or prospective
personal interest or bias with respect to the participants in the transaction. I did not base, either partially or completely, my
analysis and/or opinion of market value in this appraisal report on the race, color, religion, sex, age, marital status, handicap,
familial status, or national origin of either the prospective owners or occupants of the subject property or of the present owners or
occupants of the properties in the vicinity of the subject property or on any other basis prohibited by law.
18.My employment and/or compensation for performing this appraisal or any future or anticipated appraisals was not conditioned
on any agreement or understanding, written or otherwise, that I would report (or present analysis supporting) a predetermined
specific value, a predetermined minimum value, a range or direction in value, a value that favors the cause of any party, or the
attainment of a specific result or occurrence of a specific subsequent event (such as approval of a pending mortgage loan
application).
19.I personally prepared all conclusions and opinions about the real estate that were set forth in this appraisal report. If I relied on
significant real property appraisal assistance from any individual or individuals in the performance of this appraisal or the
preparation of this appraisal report, I have named such individual(s) and disclosed the specific tasks performed in this appraisal
report. I certify that any individual so named is qualified to perform the tasks. I have not authorized anyone to make a change to
any item in this appraisal report; therefore, any change made to this appraisal is unauthorized and I will take no responsibility for it.
20.I identified the lender/client in this appraisal report who is the individual, organization, or agent for the organization that ordered
and will receive this appraisal report.
21.The lender/client may disclose or distribute this appraisal report to: the borrower; another lender at the request of the borrower;
the mortgagee or its successors and assigns; mortgage insurers; government sponsored enterprises; other secondary market
participants; data collection or reporting services; professional appraisal organizations; any department, agency, or instrumentality
of the United States; and any state, the District of Columbia, or other jurisdictions; without having to obtain the appraiser’s or
supervisory appraiser’s (if applicable) consent. Such consent must be obtained before this appraisal report may be disclosed or
distributed to any other party (including, but not limited to, the public through advertising, public relations, news, sales, or other
media).
Page 5 of 6Freddie Mac Form 70 March 2005 Fannie Mae Form 1004 March 2005Produced using ACI software, 800.234.8727 www.aciweb.com 1004_05UAD 12182015UAD Version 9/2011
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
Uniform Residential Appraisal Report File No.
22.I am aware that any disclosure or distribution of this appraisal report by me or the lender/client may be subject to certain laws
and regulations. Further, I am also subject to the provisions of the Uniform Standards of Professional Appraisal Practice that
pertain to disclosure or distribution by me.
23.The borrower, another lender at the request of the borrower, the mortgagee or its successors and assigns, mortgage insurers,
government sponsored enterprises, and other secondary market participants may rely on this appraisal report as part of any
mortgage finance transaction that involves any one or more of these parties.
24.If this appraisal report was transmitted as an “electronic record” containing my “electronic signature,” as those terms are
defined in applicable federal and/or state laws (excluding audio and video recordings), or a facsimile transmission of this appraisal
report containing a copy or representation of my signature, the appraisal report shall be as effective, enforceable and valid as if a
paper version of this appraisal report were delivered containing my original hand written signature.
25.Any intentional or negligent misrepresentation(s) contained in this appraisal report may result in civil liability and/or criminal
penalties including, but not limited to, fine or imprisonment or both under the provisions of Title 18, United States Code, Section
1001, et seq., or similar state laws.
SUPERVISORY APPRAISER'S CERTIFICATION: The Supervisory Appraiser certifies and agrees that:
1.I directly supervised the appraiser for this appraisal assignment, have read the appraisal report, and agree with the appraiser’s
analysis, opinions, statements, conclusions, and the appraiser’s certification.
2.I accept full responsibility for the contents of this appraisal report including, but not limited to, the appraiser’s analysis,
opinions, statements, conclusions, and the appraiser’s certification.
3.The appraiser identified in this appraisal report is either a sub-contractor or an employee of the supervisory appraiser (or the
appraisal firm), is qualified to perform this appraisal, and is acceptable to perform this appraisal under the applicable state law.
4.This appraisal report complies with the Uniform Standards of Professional Appraisal Practice that were adopted and
promulgated by the Appraisal Standards Board of The Appraisal Foundation and that were in place at the time this appraisal
report was prepared.
5.If this appraisal report was transmitted as an “electronic record” containing my “electronic signature,” as those terms are
defined in applicable federal and/or state laws (excluding audio and video recordings), or a facsimile transmission of this appraisal
report containing a copy or representation of my signature, the appraisal report shall be as effective, enforceable and valid as if a
paper version of this appraisal report were delivered containing my original hand written signature.
APPRAISER
Signature
Name
Company Name
Company Address
Telephone Number
Email Address
Date of Signature and Report
Effective Date of Appraisal
State Certification #
or State License #
or Other (describe)State #
State
Expiration Date of Certification or License
ADDRESS OF PROPERTY APPRAISED
APPRAISED VALUE OF SUBJECT PROPERTY $
LENDER/CLIENT
Name
Company Name
Company Address
Email Address
SUPERVISORY APPRAISER (ONLY IF REQUIRED)
Signature
Name
Company Name
Company Address
Telephone Number
Email Address
Date of Signature
State Certification #
or State License #
State
Expiration Date of Certification or License
SUBJECT PROPERTY
Did not inspect subject property
Did inspect exterior of subject property from street
Date of Inspection
Did inspect interior and exterior of subject property
Date of Inspection
COMPARABLE SALES
Did not inspect exterior of comparable sales from street
Did inspect exterior of comparable sales from street
Date of Inspection
Page 6 of 6Freddie Mac Form 70 March 2005 Fannie Mae Form 1004 March 2005Produced using ACI software, 800.234.8727 www.aciweb.com 1004_05UAD 12182015UAD Version 9/2011
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
n/a
Columbia, MO 65203
1400 Veterans United Drive
Veterans United Home Loans/Veterans Affairs
No AMC
335,000
West Yarmouth, MA 02673
45 Wimbledon Dr
05/11/2021
MA
VA ID# 5004602
2668 MACR
08/05/2020
08/14/2020
sjroche@comcast.net
617-448-6528
Quincy, MA 02171
182 Bellevue Road
Stephen J. Roche Appraisal Service
Stephen Roche
Stephen Roche
Uniform Residential Appraisal Report File No.
FEATURE SUBJECT
Address
Proximity to Subject
Sale Price $
Sale Price/Gross Liv. Area $sq. ft.
Data Source(s)
Verification Source(s)
VALUE ADJUSTMENTS DESCRIPTION
Sale or Financing
Concessions
Date of Sale/Time
Location
Leasehold/Fee Simple
Site
View
Design (Style)
Quality of Construction
Actual Age
Condition
Above Grade Total Bdrms.Baths
Room Count
Gross Living Area sq. ft.
Basement & Finished
Rooms Below Grade
Functional Utility
Heating/Cooling
Energy Efficient Items
Garage/Carport
Porch/Patio/Deck
Net Adjustment (Total)
Adjusted Sale Price
of Comparables
COMPARABLE SALE NO. 4
$
$sq. ft.
DESCRIPTION +(-) $ Adjustment
Total Bdrms.Baths
sq. ft.
+-$
Net Adj.%
Gross Adj.%$
COMPARABLE SALE NO. 5
$
$sq. ft.
DESCRIPTION +(-) $ Adjustment
Total Bdrms.Baths
sq. ft.
+-$
Net Adj.%
Gross Adj.%$
COMPARABLE SALE NO. 6
$
$sq. ft.
DESCRIPTION +(-) $ Adjustment
Total Bdrms.Baths
sq. ft.
+-$
Net Adj.%
Gross Adj.%$
ITEM SUBJECT
Date of Prior Sale/Transfer
Price of Prior Sale/Transfer
Data Source(s)
Effective Date of Data Source(s)
COMPARABLE SALE NO. 4 COMPARABLE SALE NO. 5 COMPARABLE SALE NO. 6
Summary of Sales Comparison Approach
SALES COMPARISON APPROACHFannie Mae Form 1004 March 2005Freddie Mac Form 70 March 2005 Produced using ACI software, 800.234.8727 www.aciweb.com 1004_05UAD 12182015UAD Version 9/2011
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
N/ASP/LP
Semi-ModernKitchen&Baths
1 F/PFireplace
Deck
2dw
None
FWA None
Average
936sf0sfwo
93630
1.025
C3
53
Q4
DT1;Ranch
N;Res;
6534 sf
Fee Simple
N;Res;
357.91
335,000
West Yarmouth, MA 02673
45 Wimbledon Dr
354,4509.0
-8.2
31,800X
N/A
-10,000Modern
1,500None
-5,000Porch
03dw
None
-3,500FWA C/Air
Average
0200sf0sfwu
-4,8001,096
-10,0002.036
C3
070
Q4
DT1;Ranch
N;Res;
010019 sf
Fee Simple
N;Res;
0s06/20;c06/20
0Conv;0
ArmLth
MLS/B&T/Town Hall/Ext.Insp.
MLS #72646065;DOM 53
352.42
386,250
0.96 miles SE
West Yarmouth, MA 02673
30A Salt Marsh Ln
382,6004.1
-4.1
16,400X
0SP/LP Diff. 0%
Semi-Modern
1 F/P
Deck
04dw
None
-3,500FWA C/Air
Average
0200sf0sfwu
-4,9201,100
01.035
-3,990
C3
070
Q4
DT1;Ranch
N;Res;
-3,99023552 sf
Fee Simple
N;Res;
0c06/20
0;0
Listing
MLS/B&T/Town Hall/Ext.Insp.
MLS #72596719;DOM 213
362.73
399,000
0.81 miles SE
West Yarmouth, MA 02673
182 Silverleaf Ln
353,4106.9
-5.8
21,590X
0SP/LP Diff. 0%
-10,000Modern
1 F/P
-10,000Porch/Deck
06dw
None
FWA None
Average
0360sf0sfwu
2,160864
01.035
-3,750
C3
060
Q4
DT1;Ranch
N;Res;
08712 sf
Fee Simple
N;Res;
0c07/20
0;0
Listing
MLS/B&T/Town Hall/Ext.Insp.
MLS #72623085;DOM 139
434.03
375,000
1.04 miles SE
West Yarmouth, MA 02673
43 Elton Rd
08/05/2020
B&T/AssessorsRecs/MLS
08/05/2020
B&T/AssessorsRecs/MLS
08/05/2020
B&T/AssessorsRecs/MLS
08/05/2020
B&T/AssessorsRecs/MLS
$30 per S.F. was used in the GLA adjustment. No time adjustments were deemed necessary based
upon data from MLS indicating market stability in the subject market. Comps 5 and 6 are active listings with no % adjustment required
for SP/LP difference per market conditions data. The comps used are the best available sales in the current market. All other
adjustments are market derived and applied. Comparable Listing 1 slightly exceeds the desired 1 mile radius of the subject property
with no locational adjustment deemed necessary by the appraiser.
Uniform Appraisal Dataset Definitions File No.
Condition Ratings and Definitions
C1 The improvements have been very recently constructed and have not previously been occupied. The entire structure and all components are new and the dwelling features no
physical depreciation.*
*Note: Newly constructed improvements that feature recycled materials and/or components can be considered new dwellings provided that the dwelling is placed on a 100% new
foundation and the recycled materials and the recycled components have been rehabilitated/re-manufactured into like-new condition. Recently constructed improvements that have
not been previously occupied are not considered "new" if they have any significant physical depreciation (i.e., newly constructed dwellings that have been vacant for an extended
period of time without adequate maintenance or upkeep).
C2 The improvements feature no deferred maintenance, little or no physical depreciation, and require no repairs. Virtually all building components are new or have been recently
repaired, refinished, or rehabilitated. All outdated components and finishes have been updated and/or replaced with components that meet current standards. Dwellings in this category
either are almost new or have been recently completely renovated and are similar in condition to new construction.
*Note: The improvements represent a relatively new property that is well maintained with no deferred maintenance and little or no physical depreciation, or an older property that has
been recently completely renovated.
C3 The improvements are well maintained and feature limited physical depreciation due to normal wear and tear. Some components, but not every major building component, may
be updated or recently rehabilitated. The structure has been well maintained.
*Note: The improvement is in its first-cycle of replacing short-lived building components (appliances, floor coverings, HVAC, etc.) and is being well maintained. Its estimated effective age
is less than its actual age. It also may reflect a property in which the majority of short-lived building components have been replaced but not to the level of a complete renovation.
C4 The improvements feature some minor deferred maintenance and physical deterioration due to normal wear and tear. The dwelling has been adequately maintained and requires
only minimal repairs to building components/mechanical systems and cosmetic repairs. All major building components have been adequately maintained and are functionally adequate.
*Note: The estimated effective age may be close to or equal to its actual age. It reflects a property in which some of the short-lived building components have been replaced, and some
short-lived building components are at or near the end of their physical life expectancy; however, they still function adequately. Most minor repairs have been addressed on an ongoing
basis resulting in an adequately maintained property.
C5 The improvements feature obvious deferred maintenance and are in need of some significant repairs. Some building components need repairs, rehabilitation, or updating. The
functional utility and overall livability is somewhat diminished due to condition, but the dwelling remains useable and functional as a residence.
*Note: Some significant repairs are needed to the improvements due to the lack of adequate maintenance. It reflects a property in which many of its short-lived building components are
at the end of or have exceeded their physical life expectancy but remain functional.
C6 The improvements have substantial damage or deferred maintenance with deficiencies or defects that are severe enough to affect the safety, soundness, or structural integrity
of the improvements. The improvements are in need of substantial repairs and rehabilitation, including many or most major components.
*Note: Substantial repairs are needed to the improvements due to the lack of adequate maintenance or property damage. It reflects a property with conditions severe enough to affect
the safety, soundness, or structural integrity of the improvements.
Quality Ratings and Definitions
Q1 Dwellings with this quality rating are usually unique structures that are individually designed by an architect for a specified user. Such residences typically are constructed from
detailed architectural plans and specifications and feature an exceptionally high level of workmanship and exceptionally high-grade materials throughout the interior and exterior of the
structure. The design features exceptionally high-quality exterior refinements and ornamentation, and exceptionally high-quality interior refinements. The workmanship, materials, and
finishes throughout the dwelling are of exceptionally high quality.
Q2 Dwellings with this quality rating are often custom designed for construction on an individual property owner's site. However, dwellings in this quality grade are also found in
high-quality tract developments featuring residences constructed from individual plans or from highly modified or upgraded plans. The design features detailed, high-quality exterior
ornamentation, high-quality interior refinements, and detail. The workmanship, materials, and finishes throughout the dwelling are generally of high or very high quality.
Q3 Dwellings with this quality rating are residences of higher quality built from individual or readily available designer plans in above-standard residential tract developments or on
an individual property owner's site. The design includes significant exterior ornamentation and interiors that are well finished. The workmanship exceeds acceptable standards and
many materials and finishes throughout the dwelling have been upgraded from "stock" standards.
Q4 Dwellings with this quality rating meet or exceed the requirements of applicable building codes. Standard or modified standard building plans are utilized and the design includes
adequate fenestration and some exterior ornamentation and interior refinements. Materials, workmanship, finish, and equipment are of stock or builder grade and may feature some
upgrades.
Q5 Dwellings with this quality rating feature economy of construction and basic functionality as main considerations. Such dwellings feature a plain design using readily available or
basic floor plans featuring minimal fenestration and basic finishes with minimal exterior ornamentation and limited interior detail. These dwellings meet minimum building codes and are
constructed with inexpensive, stock materials with limited refinements and upgrades.
Q6 Dwellings with this quality rating are of basic quality and lower cost; some may not be suitable for year-round occupancy. Such dwellings are often built with simple plans or
without plans, often utilizing the lowest quality building materials. Such dwellings are often built or expanded by persons who are professionally unskilled or possess only minimal
construction skills. Electrical, plumbing, and other mechanical systems and equipment may be minimal or non-existent. Older dwellings may feature one or more substandard or
non-conforming additions to the original structure.
Definitions of Not Updated, Updated, and Remodeled
Not Updated
Little or no updating or modernization. This description includes, but is not limited to, new homes.
Residential properties of fifteen years of age or less often reflect an original condition with no updating, if no major components have been replaced or updated. Those over fifteen
years of age are also considered not updated if the appliances, fixtures, and finishes are predominantly dated. An area that is 'Not Updated' may still be well maintained and fully
functional, and this rating does not necessarily imply deferred maintenance or physical /functional deterioration.
Updated
The area of the home has been modified to meet current market expectations. These modifications are limited in terms of both scope and cost.
An updated area of the home should have an improved look and feel, or functional utility. Changes that constitute updates include refurbishment and/or replacing components to meet
existing market expectations. Updates do not include significant alterations to the existing structure.
Remodeled
Significant finish and/or structural changes have been made that increase utility and appeal through complete replacement and/ or expansion.
A remodeled area reflects fundamental changes that include multiple alterations. These alterations may include some or all of the following: replacement of a major component
(cabinet(s), bathtub, or bathroom tile), relocation of plumbing/gas fixtures/appliances, significant structural alterations (relocating walls, and/or the addition of square footage).
This would include a complete gutting and rebuild.
Explanation of Bathroom Count
The number of full and half baths is reported by separating the two values by a period. The full bath is represented to the left of the period. The half bath count is represented to the
right of the period. Three-quarter baths are to be counted as a full bath in all cases. Quarter baths (baths that feature only toilet) are not to be included in the bathroom count.
Uniform Appraisal Dataset DefinitionsProduced using ACI software, 800.234.8727 www.aciweb.com 1004_05UAD 12182015UAD Version 9/2011
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
Uniform Appraisal Dataset Definitions File No.
Abbreviations Used in Data Standardization Text
Abbrev.Full Name Appropriate Fields
ac Acres Area, Site
AdjPrk Adjacent to Park Location
AdjPwr Adjacent to Power Lines Location
A Adverse Location & View
ArmLth Arms Length Sale Sale or Financing Concessions
AT Attached Structure Design(Style)
ba Bathroom(s)Basement & Finished Rooms Below Grade
br Bedroom Basement & Finished Rooms Below Grade
B Beneficial Location & View
BsyRd Busy Road Location
cp Carport Garage/Carport
Cash Cash Sale or Financing Concessions
CtySky City View Skyline View View
CtyStr City Street View View
Comm Commercial Influence Location
c Contracted Date Date of Sale/Time
Conv Conventional Sale or Financing Concessions
cv Covered Garage/Carport
CrtOrd Court Ordered Sale Sale or Financing Concessions
DOM Days On Market Data Sources
DT Detached Structure Design(Style)
dw Driveway Garage/Carport
Estate Estate Sale Sale or Financing Concessions
e Expiration Date Date of Sale/Time
FHA Federal Housing Authority Sale or Financing Concessions
g Garage Garage/Carport
ga Garage - Attached Garage/Carport
gbi Garage - Built-in Garage/Carport
gd Garage - Detached Garage/Carport
GR Garden Structure Design(Style)
GlfCse Golf Course Location
Glfvw Golf Course View View
HR High Rise Structure Design(Style)
Ind Industrial Location & View
Abbrev.Full Name Appropriate Fields
in Interior Only Stairs Basement & Finished Rooms Below Grade
Lndfl Landfill Location
LtdSght Limited Sight View
Listing Listing Sale or Financing Concessions
MR Mid-Rise Structure Design(Style)
Mtn Mountain View View
N Neutral Location & View
NonArm Non-Arms Length Sale Sale or Financing Concessions
op Open Garage/Carport
o Other Basement & Finished Rooms Below Grade
O Other Design(Style)
Prk Park View View
Pstrl Pastoral View View
PwrLn Power Lines View
PubTrn Public Transportation Location
rr Recreational (Rec) Room Basement & Finished Rooms Below Grade
Relo Relocation Sale Sale or Financing Concessions
REO REO Sale Sale or Financing Concessions
Res Residential Location & View
RT Row or Townhouse Design(Style)
RH Rural Housing - USDA Sale or Financing Concessions
SD Semi-detached Structure Design(Style)
s Settlement Date Date of Sale/Time
Short Short Sale Sale or Financing Concessions
sf Square Feet Area, Site, Basement
sqm Square Meters Area, Site, Basement
Unk Unknown Date of Sale/Time
VA Veterans Administration Sale or Financing Concessions
wo Walk Out Basement Basement & Finished Rooms Below Grade
wu Walk Up Basement Basement & Finished Rooms Below Grade
WtrFr Water Frontage Location
Wtr Water View View
w Withdrawn Date Date of Sale/Time
Woods Woods View View
Other Appraiser-Defined Abbreviations
Abbrev.Full Name Appropriate Fields Abbrev.Full Name Appropriate Fields
Uniform Appraisal Dataset DefinitionsProduced using ACI software, 800.234.8727 www.aciweb.com 1004_05UAD 12182015UAD Version 9/2011
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
ADDENDUM
Borrower:David A. Noren File No.:20154SR
Property Address:45 Wimbledon Dr Case No.:(LAPP)73-73-6-0830403
City:West Yarmouth State:MA Zip:02673
Lender:Veterans United Home Loans/Veterans Affairs
Addendum Page 1 of 1
NEIGHBORHOOD DESCRIPTION
The neighborhood is made up predominantly of single family properties in the immediate neighborhood with other residential
uses within the neighborhood and some commercial uses along the main streets. The area is made up of mixed style
homes which appear to be in overall average/good condition. Schools, shopping and support facilities, and some major
highways are convenient. There were no adverse conditions noted in the area. Lewis Bay is within the immedite
neighborhood.
Highest and Best Use-The highest and best use of the subject property is its current use as improved. The subject use is a
legally permissible use based on its current legal nonconforming use. Also, the lot size, shape and land-to-building ratio
allow the present structure and indicate a good utilization of the improvements. Based on current market conditions, the
current use as a single family dwelling is its financially feasible and maximally productive use. The highest and best use, as
if vacant, would be to construct a single family dwelling.
Zoning Compliance
The site is of legal nonconforming use because the site is not large enough to satisfy current zoning. The dwelling can be
rebuilt as is if destroyed by natural disaster or fire with special permit granted by the building department. The legal
nonconforming use is typical and does not affect marketability. No adverse easements, encroachments, or other negative
site conditions noted on the date of inspection.
Site Comments
PRIVATE SEWER: Private sewerage systems are common to the area and do not affect marketability. There were no
obvious odors or seepage (surface water) at the time of inspection. This appraiser assumes that the subject's private sewer
system is functional and meets all state requirements (Title V) for a sounds and healthy system.
Comments on Sales Comparison
$30 per square foot was used in the GLA adjustment. No time adjustments were deemed necessary based upon data from MLS
indicating market stability in the subject market. Lot size differences were adjusted by percentage. Bedroom count differences adjusted at
1% per bedroom. All comparable sales are within the desired 1 mile radius of the subject property. To bracket all subject attributes it was
necessary to exceed the desired 6 months from the date of inspection. The sales used are the best available sales in the current market.
All other adjustments are market derived and applied. After necessary adjustments the range of adjusted sales prices is $315,047 to
$354,450 with the subject's final value conclusion at $335,000 with equal weight given to all sales due to similar neighborhood locations
and similar overall utility as also supported by the comparable listings provided.
Adjustments for exterior features are as follows; porch $10,000, deck $5000 and patio $3500.
Final Reconciliation
$335,000 (Rounded) is the best indication of value as represented by the Sales Comparison Analysis. The Cost Approach
was considered but not utilized due to the age of the dwelling. Income approach was considered but not utilized because
single family dwellings are not typically purchased for their income producing capabilities.
*
CERTIFICATION:I have considered relevant competitive listings/contract offerings in performing this appraisal,
and any trend indicated by this data is supported by the listing/offering information included in this report.
Future Market Conditions
Effect of Novel Coronavirus (COVID-19)
On March 13, 2020, the United States Government declared a “National Emergency Concerning the Novel Coronavirus
Disease (COVID-19) Outbreak”, which was in effect on the Effective Date of this Appraisal Report. In addition, on March 10,
2020 the Commonwealth of Massachusetts Government declared a State of Emergency, which was in effect on the
Effective Date of this Appraisal Report. This appraisal report was performed pursuant to the Uniform Standards of
Professional Appraisal Practice (“USPAP”) and was based on information and comparable sales available on that date. At
this time, the effect of COVID-19 on the future value of the Subject Property or the value of the real estate market in the
area of the Subject Property is unknown and not possible to predict.
FEMA DECLARED DISASTER AREA-Incident Period: January 20, 2020 and continuing. Major Disaster Declaration declared on
March 27, 2020. This status continues. The real estate market as described in the Market Conditions Addendum of this
report pertains to the subject property's market. The days on market listing in the grid are averages (not medians) as there
is no way to derive a median number through MLS. It is the appraiser's opinion that the average days on market is more
meaningful to the process than a median number as it represents all of the sales and listings, not just a midpoint number.
Based on the information recorded on the above grid, it appears that the subject's market continues to remain stabile
during this current during the present real estate with no measurable adverse effects on the local real estate market.
Market Conditions Addendum to the Appraisal Report File No.
The purpose of this addendum is to provide the lender/client with a clear and accurate understanding of the market trends and conditions prevalent in the subject neighborhood. This is a required
addendum for all appraisal reports with an effective date on or after April 1, 2009.
Property Address City State Zip Code
Borrower
Instructions:The appraiser must use the information required on this form as the basis for his/her conclusions, and must provide support for those conclusions, regarding housing trends and
overall market conditions as reported in the Neighborhood section of the appraisal report form. The appraiser must fill in all the information to the extent it is available and reliable and must provide
analysis as indicated below. If any required data is unavailable or is considered unreliable, the appraiser must provide an explanation. It is recognized that not all data sources will be able to
provide data for the shaded areas below; if it is available, however, the appraiser must include the data in the analysis. If data sources provide the required information as an average instead of the
median, the appraiser should report the available figure and identify it as an average. Sales and listings must be properties that compete with the subject property, determined by applying the criteria
that would be used by a prospective buyer of the subject property. The appraiser must explain any anomalies in the data, such as seasonal markets, new construction, foreclosures, etc.
Inventory Analysis
Total # of Comparable Sales (Settled)
Absorption Rate (Total Sales/Months)
Total # of Comparable Active Listings
Months of Housing Supply (Total Listings/Ab.Rate)
Median Sale & List Price, DOM, Sale/List %
Median Comparable Sale Price
Median Comparable Sales Days on Market
Median Comparable List Price
Median Comparable Listings Days on Market
Median Sale Price as % of List Price
Seller-(developer, builder, etc.)paid financial assistance prevalent?
Increasing
Increasing
Declining
Declining
Increasing
Declining
Increasing
Declining
Increasing
Declining
Stable
Stable
Stable
Stable
Stable
Stable
Stable
Stable
Stable
Stable
Declining
Declining
Increasing
Increasing
Declining
Increasing
Declining
Increasing
Declining
IncreasingYesNo
Prior 7-12 Months
Prior 7-12 Months
Prior 4-6 Months
Prior 4-6 Months
Current - 3 Months
Current - 3 Months
Overall Trend
Overall Trend
Explain in detail the seller concessions trends for the past 12 months (e.g., seller contributions increased from 3% to 5%, increasing use of buydowns, closing costs, condo fees, options, etc.).
Are foreclosure sales (REO sales) a factor in the market?Yes No If yes, explain (including the trends in listings and sales of foreclosed properties).
Cite data sources for above information.
Summarize the above information as support for your conclusions in the Neighborhood section of the appraisal report form. If you used any additional information, such as an analysis of
pending sales and/or expired and withdrawn listings, to formulate your conclusions, provide both an explanation and support for your conclusions.MARKET RESEARCH & ANALYSISIf the subject is a unit in a condominium or cooperative project , complete the following:Project Name:
Subject Project Data
Total # of Comparable Sales (Settled)
Absorption Rate (Total Sales/Months)
Total # of Active Comparable Listings
Months of Unit Supply (Total Listings/Ab. Rate)
Increasing
Increasing
Declining
Declining
Stable
Stable
Stable
Stable
Declining
Declining
Increasing
Increasing
Prior 7-12 Months Prior 4-6 Months Current - 3 Months Overall Trend
Are foreclosure sales (REO sales) a factor in the project?Yes No If yes, indicate the number of REO listings and explain the trends in listings and sales of foreclosed properties.
Summarize the above trends and address the impact on the subject unit and project.CONDO / CO-OP PROJECTSAPPRAISER
Signature
Name
Company Name
Company Address
State License/Certification #State
Email Address
SUPERVISORY APPRAISER (ONLY IF REQUIRED)
Signature
Name
Company Name
Company Address
State License/Certification #State
Email AddressAPPRAISER
Page 1 of 1Freddie Mac Form 71 March 2009 Fannie Mae Form 1004MC March 2009Produced using ACI software, 800.234.8727 www.aciweb.com 1004MC_2009 090909
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
David A. Noren
02673MAWest Yarmouth45 Wimbledon Dr
XX
X
X
X
X
X
X
X
X
X
1%
43
330,500
33
329,900
3.5
6
1.7
5
.98%
17
379,900
22
371,000
5.0
5
1.0
3
1%
66
339,900
24
337,700
4.3
3
0.7
4
The above information pertains to the subject property's market, not necessarily the neighborhood. While the neighborhood section on
page 1 of this report includes many different styles and ages of home, the subject's market only includes houses that are similar to it in
style, size, and other factors that would appeal to the same buyer. The days on market listing in the grid are averages (not medians)
as there is no way to derive a median number through MLS. It is the appraiser's opinion that the average days on market is more
meaningful to the process than a median number as it represents all of the sales and listings, not just a midpoint number. Based on
the information recorded on the above grid, it appears that the subject's market continues to stabilize.
Data source for the above information in the MLSPIN system.
REO Sales and Listings neither have a negative or positive effect in the subject's neighborhood.
X
Based on a review of the comparable sales in the multiple listing service over the past twelve months, for the subject's market, there
does not appear to be a significant increase in reported sales concessions. Typically, the most common concession found in the
market is the seller offer to contribute to the buyer's closing costs.
MA
sjroche@comcast.net
MAVA ID# 5004602
Quincy, MA 02171
182 Bellevue Road
Stephen J. Roche Appraisal Service
Stephen Roche
SUBJECT PROPERTY PHOTO ADDENDUM
Borrower:File No.:
Address:Case No.:
City:St:Zip:Lender:
FRONT VIEW OF
SUBJECT PROPERTY
REAR VIEW OF
SUBJECT PROPERTY
STREET SCENE
Veterans United Home Loans/Veterans Affairs02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
Borrower:File No.:
Address:Case No.:
City:St:Zip:Lender:Veterans United Home Loans/Veterans Affairs02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
EXTERIOR PHOTO ADDENDUM
Front Right Front Left
Rear Left Rear Right
Borrower:File No.:
Address:Case No.:
City:St:Zip:Lender:
Produced using ACI software, 800.234.8727 www.aciweb.com PHT6
Veterans United Home Loans/Veterans Affairs02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
SUBJECT PHOTO ADDENDUM
Living Room Kitchen
Bedroom Bathroom
Bedroom Dining Area
Borrower:File No.:
Address:Case No.:
City:St:Zip:Lender:Veterans United Home Loans/Veterans Affairs02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
SUBJECT PHOTO ADDENDUM
Scuttle Attic Deck
Basement Utilities Basement
COMPARABLE PROPERTY PHOTO ADDENDUM
Borrower:File No.:
Address:Case No.:
City:St:Zip:Lender:
COMPARABLE SALE #1
COMPARABLE SALE #2
COMPARABLE SALE #3
Veterans United Home Loans/Veterans Affairs02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
West Yarmouth, MA 02673
40 Wimbledon Dr
West Yarmouth, MA 02673
27 Crowes Purchase Rd
West Yarmouth, MA 02673
62 Berry Ave
COMPARABLE PROPERTY PHOTO ADDENDUM
Borrower:File No.:
Address:Case No.:
City:St:Zip:Lender:
COMPARABLE SALE #4
Sale Date:
Sale Price: $
COMPARABLE SALE #5
Sale Date:
Sale Price: $
COMPARABLE SALE #6
Sale Date:
Sale Price: $
Veterans United Home Loans/Veterans Affairs02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
386,250
s06/20;c06/20
West Yarmouth, MA 02673
30A Salt Marsh Ln
399,000
c06/20
West Yarmouth, MA 02673
182 Silverleaf Ln
375,000
c07/20
West Yarmouth, MA 02673
43 Elton Rd
FLOORPLAN SKETCH
Borrower:File No.:
Property Address:Case No.:
City:State:Zip:
Lender:Veterans United Home Loans/Veterans Affairs
02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
Form EDOCProduced using ACI software, 800.234.8727 www.aciweb.com
LOCATION MAP
Borrower:File No.:
Property Address:Case No.:
City:State:Zip:
Lender:Veterans United Home Loans/Veterans Affairs
02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
FLOOD MAP
Borrower:File No.:
Property Address:Case No.:
City:State:Zip:
Lender:Veterans United Home Loans/Veterans Affairs
02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
AERIAL MAP
Borrower:File No.:
Property Address:Case No.:
City:State:Zip:
Lender:Veterans United Home Loans/Veterans Affairs
02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
Borrower:File No.:
Property Address:Case No.:
City:State:Zip:
Lender:Veterans United Home Loans/Veterans Affairs
02673MAWest Yarmouth
(LAPP)73-73-6-083040345 Wimbledon Dr
20154SRDavid A. Noren
APPRAISER CERTIFICATION ADDENDUM
Form EDOCProduced using ACI software, 800.234.8727 www.aciweb.com
Appraiser Independence Certification File No.:
Borrower:
Property Address:
City:County:State:Zip Code:
Lender/Client:
I do hereby certify, I have followed the appraiser independence safeguards in compliance with Appraisal Independence and any applicable
state laws I may be required to comply with. This includes but is not limited to the following:
I am currently licensed and/or certified by the state in which the property to be appraised is located. My license is the appropriate
license for the appraisal assignment(s) and is reflected on the appraisal report.
I certify that there have been no sanctions against me for any reason that would impair my ability to perform appraisals pursuant to
the required guidelines.
I assert that no employee, director, officer, or agent of the Lender/Client, or any other third party acting as joint venture partner, independent
contractor, appraisal company, appraisal management company, or partner on behalf of the Lender/Client, influenced or attempted to
influence the development, reporting, result, or review of the appraisal through coercion, extortion, collusion, compensation, inducement,
intimidation, bribery, or in any other manner.
I further assert that the Lender/Client has never participated in any of the following prohibited behavior in our business relationship:
1.Withholding or threatening to withhold timely payment or partial payment for the appraisal report;
2.Withholding or threatening to withhold future business, or demoting or terminating, or threatening to demote or terminate my services;
3.Expressly or implicitly promising future business, promotions, or increased compensation for my services;
4.Conditioning the ordering of the appraisal report or the payment of the appraisal fee or salary or bonus on my opinion, conclusion or
valuation reached, or on a preliminary value estimate requested;
5.Requesting an estimated, predetermined, or desired valuation in the appraisal report, prior to the completion of the appraisal report,
or requesting estimated values or comparable sales at any time prior to the completion of the appraisal report;
6.Providing an anticipated, estimated, encouraged or desired value for the subject property, or a proposed or target amount to be loaned
to the Borrower, except that a copy of the sales contract may have been provided if the assignment was for a purchase transaction;
7.Providing stock or other financial or non-financial benefits to me or any entity or person related to me, my appraisal or appraisal
management company, if applicable;
8.Any other act or practice that impairs or attempts to impair my independence, objectivity or impartiality, or violates law or regulation,
including but not limited to, the Truth in Lending Act (TILA) and Regulation Z, or the Uniform Standards of Professional Appraisal
Practice (USPAP).
Additional Comments:
APPRAISER:
Signature:
Name:
Date Signed:
State Certification #:
or State License #:
or Other (describe):State #:
State:
Expiration Date of Certification or License:
SUPERVISORY APPRAISER (only if required):
Signature:
Name:
Date Signed:
State Certification #:
or State License #:
State:
Expiration Date of Certification or License:
Produced using ACI software, 800.234.8727 www.aciweb.com AIRCS_14 04082014
20154SR
(LAPP)73-73-6-0830403
Stephen J. Roche Appraisal Service
Veterans United Home Loans/Veterans Affairs
02673MABarnstableWest Yarmouth
45 Wimbledon Dr
David A. Noren
I certify that the above statements are true and that a current copy of my Massachusetts State Certification is
attached.
05/11/2021
MA
VA ID# 5004602
2668 MACR
08/14/2020
Stephen Roche
Stephen Roche
Form EDOCProduced using ACI software, 800.234.8727 www.aciweb.com
Form EDOCProduced using ACI software, 800.234.8727 www.aciweb.com
Form EDOCProduced using ACI software, 800.234.8727 www.aciweb.com