587 Fairview Ave.
Arcadia, CA 91007

Price: $400,000 ($350/sf)

  • Beds: 2
  • Baths: 2
  • Sq. Ft.: 1,144
  • Lot Size: Attached, Condominium

This is part of the whole community of condos and apartments on the South-side of Huntington Dr. and Baldwin Ave. It’s not exactly a flattering property and $400,000 is definitely a wishing price. Add in the $260/month HOA fees and this is a BAD deal.

Valuation #1 – Appreciation

Last Sales Price: Dec 13, 2001 $179,000 ($156/sf)

After 7 years of appreciation:

3%    $220,147    $192/sf
4%    $235,552    $206/sf
5%    $251,871    $220/sf
6%    $269,150    $235/sf
7%    $287,435    $251/sf

Valuation #2 – Rental evaluation

Average cost to rent a 2/2 apartment in Arcadia: $1,500/month

Gross Rent Multiplier

150 x 1,500 = $225,000 ($196/sf)
180 x 1,500 = $270,000 ($236/sf)
200 x 1,500 = $$300,000 ($262/sf)

Based on these two valuations, this 2/2 outdated condo is worth $250,000 to $270,000. If you factor in the $260 HOA fees, it’s worth even less.