3027 35th Ave. Ct. East #73TacomaWA98443
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 3027 35th Ave. Ct. East #73, Tacoma, WA, 98443 in Tacoma at $210,000 earns $1,428/mo in rent and nets $166/mo after the $944/mo payment, a 8.16% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $58,019 over five years. Ziffy Mortgage underwrites this on a 1.51 DSCR without U.S. credit history. With $1,934/yr in principal paydown, total projected return reaches $90,175.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 5.2% |
| Monthly Cash Flow | $166 | $285 |
City averages based on Tacoma market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,428 |
| Total Monthly Debt Service | $1,179 |
| DSCR Ratio | 1.21x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 1994
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98443, Tacoma, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,184 (100%) |
| Owner Occupied HU | 1,760 (80.6%) |
| Renter Occupied HU | 366 (16.8%) |
| Vacant Housing Units | 58 ( 2.7%) |
| Median Home Value | $603,641 |
| Average Home Value | $630,060 |
Housing Distribution
Address Breakdown
Residential
2,163
Single Family
2,163
Multi-Family
0
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Manufactured
Built in 1994
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 98443, Tacoma, WA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,184 (100%) |
| Owner Occupied HU | 1,760 (80.6%) |
| Renter Occupied HU | 366 (16.8%) |
| Vacant Housing Units | 58 ( 2.7%) |
| Median Home Value | $603,641 |
| Average Home Value | $630,060 |
Housing Distribution
Address Breakdown
Residential
2,163
Single Family
2,163
Multi-Family
0
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: NWMLS as distributed by MLS GRID
Mls ID: #2506215