If you were trying to sell a property but couldn't close the deal, at what point would you finally throw in the towel? Six months? Nine months? A year? How about two? That's actually still understating how long this Capo Beach duplex has been on the market.
27072 Calle Dolores, 92624
Asking price: $665,000
Asking price/sq ft: $242
Purchase price: $900,000
Purchase date: 6/25/04
Size: 2,748 sq ft (built in 1988)
MLS: S479639 (762 days on Redfin)
ZipRealty price tracker: Price Reduced: 05/03/07 -- $1,200,000 to $1,150,000
Price Reduced: 06/08/07 -- $1,150,000 to $1,149,000
Price Increased: 06/14/07 -- $1,149,000 to $1,149,050
Price Reduced: 06/09/08 -- $1,149,050 to $999,999
Price Reduced: 06/11/08 -- $999,999 to $999,998
Price Reduced: 09/05/08 -- $999,998 to $750,000
Price Reduced: 01/21/09 -- $750,000 to $675,000
Price Reduced: 02/13/09 -- $675,000 to $670,000
Price Reduced: 02/23/09 -- $670,000 to $665,000
Style: Contemporary
Stories: 2
Lot size: 4,707 Sq. Ft.
From listing: Awesome Custom Duplex built like Townhouse Style Condos! Completely Remodeled! Everything new including appliances, wood floors, granite, tile, kitchen and baths. 2 Bedrooms + Loft for 3rd bedroom or Office. Fireplace, skylights & Whirlpool tub. Each unit has own private deck and patio. New garage doors and openers for large double garages. Walking distance to shopping, dining, theatres and park. Short distance to Sand and Surf!
View Larger Map
This is one interesting listing. As you can see, the asking price has been reduced 45% off the original asking price of $1.2 million. That $1.2 million was obviously a wishing price considering our current non-owner-occupant owners paid $900,000 in mid-2004 using 100% financing. We are guessing the original asking price bailed them out for their purchase, plus whatever they spent on remodels along with some profit.
The current asking price is now just $38,000 above the September 2002 sales price of $627,000. Of course, it took 762 days on Redfin to get there. This property originally went on the market in March 2007 - more than two years ago.
Since the property is considered a multi-family investment property, we also have some rental information, including:
- Actual Gross Annual Income: $41,280
- Monthly Gross Scheduled Income: $3,440
- Capitalization Rate (%): 6.21
- Gross rent multiplier: 16.11
This means the current rent is $3,440 per month, for a total of $41,280 collected per year. The gross rent multiplier is the asking price ($665,000) divided by the annual income ($41,280) - the number of years in rent equals a potential purchase price. The cap rate is found by dividing net operating income by the property value (in this case, the asking price).
Assuming the property can actually be sold for the latest asking price, it would mean a loss of about
$275,000, including 6% sales costs.