Zip Code 77520 — Baytown, TX
🟢GOOD— solid returnsC
Average
Moderate returns · Score: 54/100
Cap Rate
6.8%
Monthly Cash Flow
+$55
Median Home Price
$175,608
DSCR
1.06
Fair Market Rents
- Studio
- $900/mo
- 1 Bedroom
- $950/mo
- 2 Bedroom
- $1,140/mo
- 3 Bedroom
- $1,510/mo
- 4 Bedroom
- $1,930/mo
Investment Metrics
- Cap Rate
- 6.8%
- Cash-on-Cash Return
- 1.6%
- Price-to-Rent Ratio
- 9.7
- 1% Rule
- 0.86%
- Gross Rent Multiplier
- 9.7
- 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 →