Zip Code 22205 — Arlington, VA
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
0.3%
Monthly Cash Flow
-$6,149
Median Home Price
$1,222,708
DSCR
0.06
Fair Market Rents
- Studio
- $1,780/mo
- 1 Bedroom
- $1,810/mo
- 2 Bedroom
- $2,050/mo
- 3 Bedroom
- $2,550/mo
- 4 Bedroom
- $3,020/mo
Investment Metrics
- Cap Rate
- 0.3%
- Cash-on-Cash Return
- -26.2%
- Price-to-Rent Ratio
- 40.0
- 1% Rule
- 0.21%
- Gross Rent Multiplier
- 40.0
- 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 →