Zip Code 77702 — Beaumont, TX
🟢STRONG— excellent cash flow marketCap Rate
8.4%
Monthly Cash Flow
+$246
Median Home Price
$149,728
DSCR
1.31
🏠 Fair Market Rents
- Studio
- $930/mo
- 1 Bedroom
- $970/mo
- 2 Bedroom
- $1,170/mo
- 3 Bedroom
- $1,530/mo
- 4 Bedroom
- $1,640/mo
📊 Investment Metrics
- Cap Rate
- 8.4%
- Cash-on-Cash Return
- 8.6%
- Price-to-Rent Ratio
- 8.2
- 1% Rule
- 1.02%
- Gross Rent Multiplier
- 8.2
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →