Mothers don't let your babies grow up to be flippers
1711 Hornblend St, Unit CSan Diego, Ca. 92109
2bdrm, 2.5 bath, 1266 sqft condo
Year Built: 2000
HOA: $150
1 garage parking, 1 spot
Sales Status: Unsold
Purchase Price (03/04): $500,000
Asking Price: $495,000
This is actually a unit I would classify as "desirable". It's pretty new, the location doesn't suck, the HOA is very reasonable, it has 2 parking spaces (gasp), and it is a good size for a 2bdrm condo. Still, for $500,000, that's just stupid. Your mortgage payment on this sucker would run about $3200 a month for a 30-year fixed. Using the 28% calculation, a couple moving into this place would need to make a combined income of over $11,000/month to afford this. It just seems that if you are pulling in a combined income of that level, you should be living in something better than a 2bdrm condo.
Anyway, it appears that the flipper held onto the place for the 2 years to avoid paying tax on the "profit", and has had to ratchet down the price to get this thing off his hands. I doubt it will sell at this price because you can get a much better deal out of a few other overpriced places in PB.
| Purchase Price | $500,000.00 | |
| Sale Price | $495,000.00 | |
| Association Dues | $150.00 | |
| Holding Period(mo) | 32 | |
| Mortgage Paid | $93,333.33 | |
| Closing Costs | $4,000.00 | |
| Property Tax | $16,666.67 | |
| Estimated Monthly Rent | $1,750.00 | |
| Estimated Monthly Loss | $870.83 | (if rented) |
| Estimated Monthly Tax Savings | $816.67 | (using 28% tax rate) |
| Sales Commission | $29,700.00 | |
| Total Loss | $71,366.67 |













