Zip Code 77707 — Beaumont, TX
🟢GOOD— solid returnsC
Average
Moderate returns · Score: 54/100
Cap Rate
7.2%
Monthly Cash Flow
+$121
Median Home Price
$180,436
DSCR
1.13
Fair Market Rents
- Studio
- $990/mo
- 1 Bedroom
- $1,030/mo
- 2 Bedroom
- $1,250/mo
- 3 Bedroom
- $1,630/mo
- 4 Bedroom
- $1,750/mo
Investment Metrics
- Cap Rate
- 7.2%
- Cash-on-Cash Return
- 3.5%
- Price-to-Rent Ratio
- 9.2
- 1% Rule
- 0.90%
- Gross Rent Multiplier
- 9.2
- 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 →