Zip Code 97007 — Beaverton, OR
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
3.0%
Monthly Cash Flow
-$1,678
Median Home Price
$600,598
DSCR
0.48
Fair Market Rents
- Studio
- $1,700/mo
- 1 Bedroom
- $1,830/mo
- 2 Bedroom
- $2,080/mo
- 3 Bedroom
- $2,890/mo
- 4 Bedroom
- $3,340/mo
Investment Metrics
- Cap Rate
- 3.0%
- Cash-on-Cash Return
- -14.6%
- Price-to-Rent Ratio
- 17.3
- 1% Rule
- 0.48%
- Gross Rent Multiplier
- 17.3
- 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 →