Zip Code 78735 — Austin, TX
🔴POOR— negative cash flow likelyCap Rate
1.9%
Monthly Cash Flow
-$3,172
Median Home Price
$838,155
DSCR
0.29
Fair Market Rents
- Studio
- $1,860/mo
- 1 Bedroom
- $2,000/mo
- 2 Bedroom
- $2,350/mo
- 3 Bedroom
- $3,020/mo
- 4 Bedroom
- $3,470/mo
Investment Metrics
- Cap Rate
- 1.9%
- Cash-on-Cash Return
- -19.8%
- Price-to-Rent Ratio
- 23.1
- 1% Rule
- 0.36%
- Gross Rent Multiplier
- 23.1
- 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 →