Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.25% first-year return on $63,021 initial cash invested.
2.25%
Cash On Cash
6.61%
Cap Rate
1.18
DSCR
$2,640
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,021
Downpayment
20%
$60,020
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$2,522
Mortgage P&I
53%
$1,404
Property Taxes
12%
$327
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1435 E 32nd St, Tacoma, WA 98404 | $2,200 | 4 | 2 | 1300 | 0.1 mi |
2008 E 37th St, Tacoma, WA 98404 | $2,700 | 4 | 2 | 1174 | 0.9 mi |
702 E Division Ln, Tacoma, WA 98404 | $2,445 | 4 | 2 | 1600 | 0.7 mi |
1016 E 43rd St, Tacoma, WA 98404 | $3,000 | 4 | 2.5 | 1500 | 1.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality