Skip to content
×
Try PRO Free Today!
BiggerPockets Pro offers you a comprehensive suite of tools and resources
Market and Deal Finder Tools
Deal Analysis Calculators
Property Management Software
Exclusive discounts to Home Depot, RentRedi, and more
$0
7 days free
$828/yr or $69/mo when billed monthly.
$390/yr or $32.5/mo when billed annually.
7 days free. 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 5 years ago on .

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