0out of 100
Fair

6422 Pacific Avenue, Tacoma, WA, USA

Score Breakdown
Value40/40
Cash Flow12/35
Location13/25
$
$282,000
%
$56,400 cash at risk up front
65
6422 Pacific Avenue, Tacoma, WA, USA
2 bd1 ba

Fair

65/100

This is a solid deal — priced below the local market with healthy equity after repairs. Watch that the rental yield is thin the neighborhood scores low.

Highlights
  • 21% below area price per sqft
  • $80k potential equity (16%)
  • $547/mo positive cash flow
Watch-outs
  • Cap rate only 5.45%
  • Neighborhood scores 59/100

Price vs. Market

Good
Your offer
$191/sqft
Area avg
$243/sqft
21% below market average
Your offer
$282,000
At market rate
$357,939

ARV Assessment

GoodAI Estimate
ARV Low
$315k
Est. ARV
$362k
ARV High
$395k
Total Investment
$282k
Est. ARV
$362k
Rehab Cost
$6k
Potential Equity
$80k
Comparable Reasoning

Based on 4 recent sales within 0.5 miles, comparable multi-family homes of similar size traded between $315k and $395k. The subject's 1,473 sqft and 2bd/1ba layout supports a midpoint estimate of $362k.

2 more details
Condition Assessment

Property presents in moderate condition. Estimated rehab of $6k covers kitchen, baths, and systems.

Methodology

Sales-comparison approach weighted by recency, proximity, and price-per-sqft, adjusted for condition and lot. Confidence: moderate.

Moderate confidenceNo photos analyzed
ARV & comps — see the full analysis on Offa

Rental Income

Needs WorkLive · 7 comps
25th pct
$1,490
Median /mo
$1,700
75th pct
$2,200
Monthly Rent
$1,700
Annual Rent
$20k
Rental Yield
7.2%
Cap Rate
4.0%
Market Assessment

Median area rent is $1,700/mo based on 7 comps. Standard deviation $393/mo indicates varied pricing in the area.

2 more details
Comparable Reasoning

Based on 7 comparable rentals within 4.0 miles of similar houses, monthly rents range from $1,490 (25th percentile) to $2,200 (75th percentile), with a median of $1,700.

Methodology

Median + 25th/75th percentile of comparable Realtor.com rentals within 4.0 miles. Standard deviation: $393.

Based on 7 rental comps within 4.0 mi · σ $393
Rental analysis — see the full analysis on Offa

Financing Calculator

Needs WorkLive rate · Freddie Mac
Using the current 6.48% 30-yr fixed national average (as of 2026-06-04). Adjust below to match your quote.
Price
$282,000
Loan
$225,600
$56,400
%
%
↓ Monthly Costs
↑ Income Potential
Principal + Interest$1,423/mo
Estimated Rent$1,700/mo
Taxes + Insurance$360/mo
Cash-on-Cash Return-1.59%
Total Payment
$1,783/mo
Monthly Cash Flow
$-83/mo
Negative cash flow: $83/mo
Monthly expenses exceed rental income. Consider a lower offer, larger down payment, or higher rent.

Neighborhood Profile

FairLive Data
BTier
Emerging Neighborhood58/100
Composite socioeconomic score
Median Income
$79k
Median Home
$379k
Median Rent
$1,610/mo
Homeownership
67.39%
Vacancy
4.04%
Population
20,469
Score Breakdown
Income & Wealth
63
Housing Market
70
Education
40
Employment
46
Stability
54
Infrastructure
76
Neighborhood data — see the full analysis on Offa

City Population

GoodLive Data
Tacoma, WA
10-year population trend
+9.3% / decade
City Population
220,482
Density / sq mi
4,435
Area (sq mi)
50
Within 1 Mile
16,185
1-Mile Density
8,874
Trend Years
2014–2023

Get alerts for deals like this in Tacoma

We'll email you when matching off-market deals hit Offa's marketplace.

Similar Off-Market Deals Nearby