Property Analysis for 1205 E 30th Street, Tacoma, WA 98404

Long-Term Rental Analysis

1205 E 30th Street, Tacoma, WA 98404

$325,000 • 2 beds • 1 baths • 1048 sqft

This property looks like a bad Long-Term investment with a projected -11.92% first-year return on $68,250 initial cash invested.

Cash On Cash

-11.92%

Cap Rate

4.25%

Rent

$1,956

Cashflow

-$678

Rent Confidence: High

Annual

$23,472

Median

$1,850

Avg

$1,957

Samples

Financing

Purchase Price $325k

Downpayment 20.0%

Interest Rate 7.0%

Mortgage Duration 30yr.

Cash To Invest

Total $68,250

Downpayment 20% $65,000

Closing costs 1% $3,250

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,956

Total Expenses $2,634

Mortgage P&I 88% $1,730

Property Taxes 14% $281

Home Insurance 6% $114

PManagement 10% $196

CapEx 5% $98

Vacancy 6% $117

Maintenance 5% $98

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	817 E 35th St	$2200	2	1	1050	0.7 mi
2	512 E 34th St, Unit A	$1995	2	1	1150	0.9 mi
3	3737 Tacoma Ave S Unit A	$1575	2	1	1055	2.2 mi
4	2117 S I St	$2150	2	1	1060	2.3 mi
5	2127 S G St	$1850	2	1	980	2.1 mi
6	2123 S G St	$1850	2	1	980	2.1 mi
7	3615 E L St	$2200	2	1	1200	1.2 mi
8	3832 E Howe St	$1800	2	1	940	1.6 mi
9	3629 E L St	$2300	2	1	1200	1.2 mi
10	2231 E Wright Ave	$2300	2	1	911	1.3 mi
11	1629 E Wright Ave	$1800	2	1	830	0.6 mi
12	326 E 40th St	$2100	2	1	912	1.9 mi
13	3573 E F St, Unit A	$1399	2	1	1300	1.1 mi
14	1015 E 35th St	$1595	2	1	800	0.6 mi
15	620 Upper Park St, Apt 2	$1750	2	1	800	0.7 mi
16	1438 E 31st St, Unit B2	$1995	2	2	1123	0.4 mi
17	620 Upper Park St	$1295	2	1		0.7 mi
18	1438 E 31st St, Unit A2	$1995	2	2	1123	0.4 mi
19	614 Upper Park St, Apt 3	$1100	2	1	780	0.7 mi
20	614 Upper Park St, Apt 4	$1100	2	1	780	0.7 mi
21	3402 E G St	$1399	2	1		0.8 mi
22	1402 E 30th St	$1800	2	1	720	0.2 mi
23	1622 E 31st St	$1850	2	1	742	0.6 mi
24	230 E 36th St, Apt B	$1500	2	1	800	1.5 mi
25	2120 Commerce St, Apt 210	$6030	2	2	1080	1.8 mi

Projections