• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3501 S Sheridan Avenue, Tacoma, WA 98418
$325,0002 beds • 1 baths • 828 sqft

This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $68,250 initial cash invested.

Cash On Cash
-16.47%
Cap Rate
3.23%
Rent
$1,650
Cashflow
-$937
Rent Confidence:  High
Annual
$19,800
Median
$1,500
Avg
$1,649
Samples
25
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  $1,650
Total Expenses  $2,587
Mortgage P&I  105% $1,730
Property Taxes  19% $315
Home Insurance  7% $114
PManagement  10% $165
CapEx  5% $82
Vacancy  6% $99
Maintenance  5% $82
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13323 S Ainsworth Ave, Apt 2$1395218300.3 mi
23530 S Cushman Ave$2800218180.2 mi
33541 S Alaska St$1700218280.5 mi
43514 S M St, Apt B$2299218000.1 mi
53514 S M St, Apt C$2000218000.1 mi
63628 S Alaska St, Apt 2$1375218220.6 mi
73311 S Asotin St, Apt A$1425218000.4 mi
83317 S Asotin St$1400217940.4 mi
93321 S Asotin St, Apt A$1350217940.4 mi
103306 S Sawyer St, Unit 3$1400217800.3 mi
113718 S Yakima Ave, Unit 2$1800218500.8 mi
123718 S Yakima Ave, Unit 1$1600218500.8 mi
133306 S Sawyer St, Unit 4$1395217800.3 mi
143306 S Sawyer St, Unit 1$1395217800.3 mi
1564 S Idaho St$1650218251.3 mi
1678 Idaho St$1950218251.3 mi
173908 S J St$1800218600.8 mi
18767 S 40th St, Apt D$1500217961 mi
192338 S Cushman Ave$1695218001.1 mi
201012 S 27th St, Unit A303$1850217900.9 mi
213511 S Ash St, Apt 1$1435217680.6 mi
223714 S Ainsworth Ave # A$1495219000.5 mi
232410 S I St$1525218001.3 mi
243510 S M St, Unit C$1495219360.1 mi
253501 S M St, Apt C$1495219360.1 mi

Projections