Zip Code 98262 — Bellingham, WA
🔴POOR— negative cash flow likelyCap Rate
1.1%
Monthly Cash Flow
-$2,861
Median Home Price
$645,985
DSCR
0.17
🏠 Fair Market Rents
- Studio
- $1,030/mo
- 1 Bedroom
- $1,070/mo
- 2 Bedroom
- $1,290/mo
- 3 Bedroom
- $1,820/mo
- 4 Bedroom
- $2,190/mo
📊 Investment Metrics
- Cap Rate
- 1.1%
- Cash-on-Cash Return
- -23.1%
- Price-to-Rent Ratio
- 29.6
- 1% Rule
- 0.28%
- Gross Rent Multiplier
- 29.6
- 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 →