Property Analysis for 413 96th Street S, Tacoma, WA 98444

Long-Term Rental Analysis

413 96th Street S, Tacoma, WA 98444

$374,999 • 3 beds • 1 baths • 1163 sqft

This property looks like a bad Long-Term investment with a projected -5.42% first-year return on $78,750 initial cash invested.

Cash On Cash

-5.42%

Cap Rate

5.32%

Rent

$2,300

Cashflow

-$356

Rent Confidence: High

Annual

$27,600

Median

$2,300

Avg

$2,299

Samples

Financing

Purchase Price $375k

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $78,750

Downpayment 20% $75,000

Closing costs 1% $3,750

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $2,300

Total Expenses $2,656

Mortgage P&I 83% $1,904

Property Taxes 1% $23

Home Insurance 6% $131

PManagement 10% $230

CapEx 5% $115

Vacancy 6% $138

Maintenance 5% $115

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	9817 Patterson St S, Tacoma, WA 98444	$2300	3	1	1242	0.2 mi
2	9417 Fawcett Ave, Tacoma, WA 98444	$2250	3	1	1266	0.1 mi
3	7439 S G St, Tacoma, WA 98408	$2400	3	1	1150	1.3 mi
4	8839 S I St, Tacoma, WA 98444	$2300	3	1	1300	0.5 mi
5	612 S 84th St, Tacoma, WA 98444	$1995	3	1	1050	0.7 mi
6	9707 Ainsworth Ave S, Tacoma, WA 98444	$2350	3	1.5	1124	0.8 mi
7	401 S 94th St, Tacoma, WA 98444	$2345	3	1.5	1056	0.1 mi
8	1719 S 88th St, Tacoma, WA 98444	$2415	3	1.5	1128	1.1 mi
9	9125 A St, Tacoma, WA 98444	$2400	3	1	1500	0.4 mi
10	8248 A St, Tacoma, WA 98408	$2250	3	2	1155	0.8 mi
11	10615 S Sheridan Ave, Tacoma, WA 98444	$2500	3	2	1150	1 mi
12	761 Lafayette St S, Tacoma, WA 98444	$2350	3	2	1160	1.1 mi
13	10414 Park Ave S, Tacoma, WA 98444	$2100	3	2	1075	0.6 mi
14	821 117th St S, Tacoma, WA 98444	$2175	3	1	1500	1.4 mi
15	8613 S D St, Tacoma, WA 98444	$2300	3	2	1300	0.6 mi
16	307 113th St E, Tacoma, WA 98445	$2465	3	2	1244	1.2 mi
17	407 E 77th St, Tacoma, WA 98404	$2600	3	2	1272	1.3 mi
18	223 S 79th St, Tacoma, WA 98408	$2195	3	1.5	1455	1.1 mi
19	7515 E E St, Tacoma, WA 98404	$2400	3	2	1286	1.4 mi
20	7444 S J St, Tacoma, WA 98408	$2800	3	2	1036	1.3 mi
21	859 116th St S, Parkland, WA 98444	$1995	3	2.5	1203	1.4 mi
22	924 116th St S, Tacoma, WA 98444	$1800	2	1	1172	1.4 mi
23	1403 104th St S, Tacoma, WA 98444	$2100	3	2	1550	0.9 mi
24	10324 16th Ave E, Tacoma, WA 98445	$1900	2	1	1181	1.5 mi
25	1038 S 74th St, Tacoma, WA 98408	$2800	3	1.5	1740	1.5 mi

Projections