Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Real Estate Deal Analysis & Advice
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 16 years ago, 04/24/2008

User Stats

8
Posts
0
Votes
Josh Ewin
  • Real Estate Investor
  • Delray Beach, FL
0
Votes |
8
Posts

Buying in a soft Rental market - does this deal make sense?

Josh Ewin
  • Real Estate Investor
  • Delray Beach, FL
Posted

I'm looking at my first deal and my broker is telling me the deal makes sense , even though it's cash flow negative... he says (and I agree, with some reservations) it makes sense from an appreciation standpoint.

It's a 1.5ba/2br condominium in South Florida. Nice area, nearby the Interstate, shopping, schools, 3 miles from the beach. There are 60 units in the building; the community has it's own pool and tennis courts. Probably $2000 in cosmetic repairs to be made. Current tenant's term ends in 30 days (has been there three years). Here are the numbers:

Asking Price: $130,000
Comps: Last 3 sales in the building have been $130,000 - $160,000
(My broker tells me the unit can be had for somewhere between $105k-$115k.)
Rent: $1000
HOA fees: $331
Down: 10%

The Monthly picture:
$1000 - Rent
($331) - HOA fees
($75) - management
($205) - tax
NET: $389

Now we add the mortgage in. Figuring 6.25% on 10% down (30yr fixed); the monthly payment is $637:

$1000 - Rent
($331) - HOA fees
($75) - management
($205) - tax
($637) - mtg
NET: ($248)

At the height of the market, other units in the building were going for $200,000. Others on the market in the building are asking $160,000-ish. Figure the unit could be sold in 3 years for $160,000 (this seems realistic, given the current state of affairs)... so we look 36 months down the line and see:

Sale price: $160,000
Total investment (expenses x 36 months and down pmt): ($20,068)
Loan balance: ($99,600)
NET: $40,332

So, the question is, if one could reasonably expect the unit to sell for this price, does it STILL make sense if you're in the red on a monthly basis? I'm all ears...

Loading replies...