Zip Code 79104 — Amarillo, TX
🟢STRONG— excellent cash flow marketCap Rate
10.0%
Monthly Cash Flow
+$356
Median Home Price
$118,769
DSCR
1.56
Fair Market Rents
- Studio
- $720/mo
- 1 Bedroom
- $840/mo
- 2 Bedroom
- $1,030/mo
- 3 Bedroom
- $1,410/mo
- 4 Bedroom
- $1,640/mo
Investment Metrics
- Cap Rate
- 10.0%
- Cash-on-Cash Return
- 15.6%
- Price-to-Rent Ratio
- 7.0
- 1% Rule
- 1.19%
- Gross Rent Multiplier
- 7.0
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →