Zip Code 77703 — Beaumont, TX
🟢STRONG— excellent cash flow marketCap Rate
12.6%
Monthly Cash Flow
+$468
Median Home Price
$89,945
DSCR
1.98
🏠 Fair Market Rents
- Studio
- $790/mo
- 1 Bedroom
- $830/mo
- 2 Bedroom
- $1,000/mo
- 3 Bedroom
- $1,310/mo
- 4 Bedroom
- $1,400/mo
📊 Investment Metrics
- Cap Rate
- 12.6%
- Cash-on-Cash Return
- 27.1%
- Price-to-Rent Ratio
- 5.7
- 1% Rule
- 1.46%
- Gross Rent Multiplier
- 5.7
- 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 →