REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
6416 S Huson Street, Tacoma, WA 98409
$300,000 • 3 beds • 1 baths • 1036 sqft
This property looks like a bad Long-Term investment with a projected -7.85% first-year return on $63,000 initial cash invested.
Cash On Cash
-7.85%
Cap Rate
5.17%
Rent
$2,150
Signal: Low
Cashflow
-$412
Financing
Purchase Price $300k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $63,000
Downpayment $60,000
Closing costs $3,000
Rehab $0
Furnishing $0
Cashflow
Total Income $2,150
Total Expenses $2,562
Mortgage P&I $1,597
Property Taxes $300
Home Insurance $105
PManagement $215
CapEx $108
Vacancy $129
Maintenance $108
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6437 S Puget Sound Ave | $1995 | 3 | 1 | 1016 | 1.6 mi |
| 2 | 7611 S Montgomery St | $3000 | 3 | 1 | 1008 | 2.3 mi |
| 3 | 7106 S Madison St | $2300 | 3 | 1 | 1155 | 1.2 mi |
| 4 | 5413 S Warner St | $2225 | 3 | 1 | 1137 | 2 mi |
| 5 | 6428 S Oakes St | $2400 | 3 | 1 | 948 | 2.3 mi |
| 6 | 6405 S Alder St | $2600 | 3 | 1 | 1162 | 2 mi |
| 7 | 6719 S Monroe St, # A | $1925 | 3 | 1 | 1257 | 1 mi |
| 8 | 6719 S Monroe St | $1925 | 3 | 1 | 1257 | 1 mi |
| 9 | 7025 S Warner St | $2250 | 3 | 1.5 | 1121 | 1.9 mi |
| 10 | 6629 S Pine St | $2500 | 3 | 2 | 1035 | 2.3 mi |
| 11 | 7006 S Alder-main St, Unit A | $2475 | 3 | 2 | 1081 | 2.1 mi |
| 12 | 5701 S Cheyenne St | $2490 | 3 | 2 | 1176 | 0.9 mi |
| 13 | 4545 S Puget Sound Ave Apt A | $1495 | 3 | 1 | 2.5 mi | |
| 14 | 4545 S Puget Sound Ave Apt C | $1525 | 3 | 1 | 2.5 mi | |
| 15 | 6446 S Gove St | $2000 | 2 | 1 | 1007 | 0.3 mi |
| 16 | 7405 S Puget Sound Ave | $2595 | 3 | 2 | 1224 | 1.9 mi |
| 17 | 6401 S Fife St | $2150 | 3 | 2 | 1202 | 2.5 mi |
| 18 | 5621 S Lawrence St, Unit C | $2450 | 3 | 1.5 | 1431 | 2 mi |
| 19 | 7705 Dean St W | $2500 | 3 | 1 | 1800 | 1.4 mi |
| 20 | 4536 S Puget Sound Ave Unit A | $1795 | 3 | 2 | 1234 | 2.5 mi |
| 21 | 5031 S Orchard St, Apt A | $1395 | 2 | 1 | 1000 | 1.4 mi |
| 22 | 5402 77th St W | $1395 | 1 | 1.3 mi | ||
| 23 | 5008 S Mullen St | $2050 | 3 | 2 | 1.4 mi | |
| 24 | 6020 S Mason Ave Apt B | $1500 | 2 | 1.5 | 1040 | 0.8 mi |
| 25 | 5020 S 58th St, Apt A | $1625 | 2 | 1 | 900 | 0.4 mi |