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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
302 S 76th Street, Tacoma, WA 98408
$398,500 • 3 beds • 2 baths • 1661 sqft

This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $83,685 initial cash invested.

Cash On Cash
-10.31%
Cap Rate
4.3%
Rent
$2,470
Cashflow
-$719
Rent Confidence:  High
Annual
$29,640
Median
$2,400
Avg
$2,440
Samples
25
Financing
Purchase Price  $399k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $83,685
Downpayment  20% $79,700
Closing costs  1% $3,985
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $2,470
Total Expenses  $3,189
Mortgage P&I  82% $2,023
Property Taxes  16% $383
Home Insurance  6% $140
PManagement  10% $247
CapEx  5% $124
Vacancy  6% $148
Maintenance  5% $124
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16323 S C St, Tacoma, WA 98408$23003216380.8 mi
2633 E 57th St, Tacoma, WA 98404$25003216241.4 mi
31214 S 92nd St, Tacoma, WA 98444$27003217781.2 mi
46838 S Park Ave, Tacoma, WA 98408$25603214400.5 mi
51038 S 74th St, Tacoma, WA 98408$280031.517400.7 mi
66147 S Ainsworth Ave, Tacoma, WA 98408$280031.515841.3 mi
7223 S 79th St, Tacoma, WA 98408$219531.514550.2 mi
87032 E B St, Tacoma, WA 98404$25953212940.5 mi
95628 S K St, Tacoma, WA 98408$23453213831.4 mi
108613 S D St, Tacoma, WA 98444$23003213000.7 mi
117515 E E St, Tacoma, WA 98404$24003212860.5 mi
126814 Pacific Ave, Apt 3, Tacoma, WA 98408$25753116000.5 mi
138714 S Asotin St, Tacoma, WA 98444$249532.515191.2 mi
14407 E 77th St, Tacoma, WA 98404$26003212720.5 mi
157411 S Park Ave, Tacoma, WA 98408$229532.519980.3 mi
16617 E 57th St, Tacoma, WA 98404$23503213081.4 mi
17407 S 72nd St, Tacoma, WA 98408$21003114720.3 mi
188248 A St, Tacoma, WA 98408$22503211550.5 mi
195849 S Asotin St, Tacoma, WA 98408$24003212201.4 mi
207012 S D St, Tacoma, WA 98408$21003211000.4 mi
219125 A St, Tacoma, WA 98444$24003115001 mi
225413 S I St, Tacoma, WA 98408$26003212001.4 mi
231129 E 61st St, Tacoma, WA 98404$22003114881.4 mi
24801 S 67th St, Tacoma, WA 98408$23503114000.7 mi
257813 S Alaska St, Tacoma, WA 98408$280032.521811 mi

Projections