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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
3810 S Asotin Street, Tacoma, WA 98418
$398,000 • 2 beds • 1 baths • 729 sqft

This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $83,580 initial cash invested.

Cash On Cash
-14.8%
Cap Rate
3.27%
Rent
$1,900
Cashflow
-$1,031
Rent Confidence:  High
Annual
$22,800
Median
$1,950
Avg
$1,947
Samples
25
Financing
Purchase Price  $398k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $83,580
Downpayment  20% $79,600
Closing costs  1% $3,980
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,900
Total Expenses  $2,931
Mortgage P&I  106% $2,021
Property Taxes  15% $277
Home Insurance  7% $139
PManagement  10% $190
CapEx  5% $95
Vacancy  6% $114
Maintenance  5% $95
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13317 S Asotin St, Tacoma, WA 98418$1400217940.5 mi
21010 S 41st St, Tacoma, WA 98418$1900216700.5 mi
35015 S J St, Tacoma, WA 98408$2100216820.9 mi
42338 S Cushman Ave, Tacoma, WA 98405$1695218001 mi
578 Idaho St, Tacoma, WA 98409$1950218250.6 mi
62305 S Sprague Ave, Tacoma, WA 98405$1795218181.1 mi
74315 S Warner St, Tacoma, WA 98409$1550218501.1 mi
83532 S Cushman Ave, Tacoma, WA 98418$1950219220.3 mi
94040 S Bell St, Tacoma, WA 98418$1695216001.1 mi
10309B S 34th St, Tacoma, WA 98418$199521.58001.1 mi
11309A S 34th St, Tacoma, WA 98418$199521.58001.1 mi
12812 S 39th St, Tacoma, WA 98418$1895219600.6 mi
135018 S K St, Tacoma, WA 98408$2100219500.9 mi
144020 S Asotin St, Tacoma, WA 98418$19002110160.2 mi
155228 S State St, Unit B, Tacoma, WA 98409$1399215601 mi
161005 S 34th St, Tacoma, WA 98418$20002110000.7 mi
171119 S 35th St, Tacoma, WA 98418$19752110740.5 mi
183419 S K St, Unit A, Tacoma, WA 98418$18452111500.6 mi
193907 S Thompson Ave, Tacoma, WA 98418$19752112980.6 mi
20213 S 45th St, Tacoma, WA 98418$24002112521.1 mi
212528 S Sheridan Ave, Tacoma, WA 98405$18902113070.9 mi
224614 S Alaska St, Unit A, Tacoma, WA 98418$19852210000.5 mi
231518 S 48th St, Tacoma, WA 98408$2400118000.6 mi
244333 S M St, Tacoma, WA 98418$23952210620.5 mi
254514 S J St, Tacoma, WA 98418$24952116750.7 mi

Projections