REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
1411 S 56th Street, Tacoma, WA 98408
$350,000 • 2 beds • 1 baths • 1008 sqft

This property looks like a bad Long-Term investment with a projected -10.99% first-year return on $73,500 initial cash invested.

Cash On Cash
-10.99%
Cap Rate
4.13%
Rent
$2,010
Cashflow
-$673
Rent Confidence:  High
Annual
$24,120
Median
$1,985
Avg
$2,005
Samples
25
Financing
Purchase Price  $350k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $73,500
Downpayment  20% $70,000
Closing costs  1% $3,500
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $2,010
Total Expenses  $2,683
Mortgage P&I  88% $1,777
Property Taxes  13% $262
Home Insurance  6% $122
PManagement  10% $201
CapEx  5% $100
Vacancy  6% $121
Maintenance  5% $100
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14020 S Asotin St, Tacoma, WA 98418$19002110160.9 mi
25018 S K St, Tacoma, WA 98408$2100219500.4 mi
3531 S 59th St, Tacoma, WA 98408$20952110480.7 mi
45108 Fawcett Ave, Tacoma, WA 98408$19502110640.7 mi
5812 S 39th St, Tacoma, WA 98418$1895219601.1 mi
6767 S 72nd St, Tacoma, WA 98408$1700219501.1 mi
77423 Park Ave S, Tacoma, WA 98408$1950219501.3 mi
84530 A St, Tacoma, WA 98418$23502110921.2 mi
93532 S Cushman Ave, Tacoma, WA 98418$1950219221.4 mi
107236 S D St, Tacoma, WA 98408$2000218561.3 mi
117411 S Fawcett Ave, Tacoma, WA 98408$2150218501.4 mi
127411 Fawcett Ave, Tacoma, WA 98408$2150218501.4 mi
134614 S Alaska St, Unit A, Tacoma, WA 98418$19852210000.6 mi
14213 S 45th St, Tacoma, WA 98418$24002112521.1 mi
156525 Pacific Ave, Tacoma, WA 98408$19952112651.1 mi
166310 Fawcett Ave, Tacoma, WA 98408$1450217680.8 mi
173907 S Thompson Ave, Tacoma, WA 98418$19752112981.1 mi
186724 S D St, Tacoma, WA 98408$1500217801.1 mi
19757 S 68th St, Tacoma, WA 98408$1900229700.9 mi
204333 S M St, Tacoma, WA 98418$23952210620.7 mi
217436 Tacoma Ave S, Tacoma, WA 98408$1950217921.4 mi
22215 South Ln, Tacoma, WA 98404$2100217681.1 mi
235015 S J St, Tacoma, WA 98408$2100216820.4 mi
246424 S Prospect St, Tacoma, WA 98409$22972114581 mi
251010 S 41st St, Tacoma, WA 98418$1900216701 mi

Projections