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 about 5 years ago,

User Stats

20
Posts
3
Votes
James Anderson
3
Votes |
20
Posts

Why condos suck for investors

James Anderson
Posted

Hi guys, 

I have been checking out Hillcrest Condos in Hollywood Florida.   I believe they started building these in late 60's and last one was built in 1988 There are 27 buildings in a very nice area.  Most are 55+ but some are all ages and allow for renting.  They are very nice and larger than the average condos and each building comes with a security desk and lobby.   There are 1 bed 1 and 1/2 bath and 2 bed 2 bath the best are the 2 2 corners.   I have run the numbers on these, the deal killer for a condo is the HOAs the smaller ones are $336 a month and bigger ones can be $500 a month.  Prices go from $98,000 up to $170,000 I just ran the calculator on one in market place which claims 6.72 Cash on cash roi which isn't attractive to start with but my numbers are worse! On a small unit at $115,000 with rent of $1200 a month: LOL $3.06 monthly cash flow! and .15% cash on cash return! You can live large lol. Though they are nice and rent well they are no deal. Kiled by HOA.

Only if you have a spare $115,000 laying around-respect! and then you could make cash flow after HOA and expense but condos I have seen are a no go.


$1,200.00
MONTHLY INCOME. $1,196.94MONTHLY EXPENSES. $3.06MONTHLY CASHFLOW. 5.13%PRO FORMA CAP$5,896.00. NOI. $25,000.00TOTAL CASH NEEDED.   0.15%CASH ON CASH ROI.   5.13%PURCHASE CAP RATE.   ExpensesIncome50% Rule

Total operating expenses:$708.67
Mortgage expenses:$488.27
Vacancy:$60.00Repairs:$60.00
CapEx:$36.00HOA:$336.00
Insurance:$50.00P&I:$488.27
Property Taxes:$166.67

$115,000PURCHASE PRICE

Purchase Closing Costs$2,000.00
Estimated Repairs$0.00
Total Project Cost$117,000.00
After Repair Value$115,000.00
Down Payment$23,000.00
Loan Amount$92,000.00
Loan Points$0.00
Amortized Over30 years
Loan Interest Rate4.900%
Monthly P&I$488.27
Total Cash Needed$25,000.00