Zip Code 77706 — Beaumont, TX
🟡MODERATE— average returnsCap Rate
4.9%
Monthly Cash Flow
-$295
Median Home Price
$237,298
DSCR
0.77
Fair Market Rents
- Studio
- $970/mo
- 1 Bedroom
- $1,010/mo
- 2 Bedroom
- $1,220/mo
- 3 Bedroom
- $1,590/mo
- 4 Bedroom
- $1,710/mo
Investment Metrics
- Cap Rate
- 4.9%
- Cash-on-Cash Return
- -6.5%
- Price-to-Rent Ratio
- 12.4
- 1% Rule
- 0.67%
- Gross Rent Multiplier
- 12.4
- 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 →