No Address

$520,000
8
BD
4
BA
Building SqFt: 3,531: Total Living SqFt: 2,571 / Garage SqFt: 960
SqFt
List Price
$520,000
Status
Coming Soon
Property Type
Multifamily / 3 Units
Bedrooms
8
Bathrooms
4
Living Area
Building SqFt: 3,531: Total Living SqFt: 2,571 / Garage SqFt: 960
Lot Size
9,148 SqFt

Property Description

Solid, turn-key triplex. Units are all 2bed/1bath with Washer/Dryer hookups; interiors have been updated with paint/cabinets/etc and each comes with one garage space and balcony/patio. Value-add: tenants are paying below market rents; garage could potentially be converted into 4th 850SF unit. Cap Rate: 6.4%. / Market Cap Rate: 7.34% High demand rental near Fern Hill neighborhood in South Tacoma - close to everything.

Income

  • Unit A Rent: $1225
  • Unit B Rent: $1225
  • Unit C Rent: $1295
  • Gross Annual Rent: $50,000

Expense

  • Tax: $4319
  • Insurance: $900
  • Owner-Paid Utilities: $2000 (est. annual expense)
  • Total Expense: $7219

Net Operating Income:

Cap Rate:

Gross Income Multiplier:

 

Mortgage Calculator

Amount of Loan
Annual Interest Rate
%
Term of Loan
Years

Does not include any taxes or fees.
Please consult a financial professional.
Calculator source: Real Geeks