Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.18% first-year return on $73,122 initial cash invested.
-1.18%
Cash On Cash
5.84%
Cap Rate
1.04
DSCR
$2,780
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$2,852
Mortgage P&I
59%
$1,629
Property Taxes
14%
$378
Home Insurance
4%
$122
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3739 Fawcett Ave, Tacoma, WA 98418 | $3,400 | 3 | 2 | 2720 | 0.7 mi |
3594 Mckinley Ave, Tacoma, WA 98404 | $2,795 | 3 | 2 | 1808 | 0.1 mi |
3714 E I St, Tacoma, WA 98404 | $2,195 | 3 | 2.5 | 1980 | 0.3 mi |
1619 E 34th St, Tacoma, WA 98404 | $3,000 | 3 | 2 | 1756 | 0.8 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