Zip Code 38006 — Bells, TN
🟡MODERATE— average returnsCap Rate
4.4%
Monthly Cash Flow
-$347
Median Home Price
$208,519
DSCR
0.69
🏠 Fair Market Rents
- Studio
- $790/mo
- 1 Bedroom
- $800/mo
- 2 Bedroom
- $1,050/mo
- 3 Bedroom
- $1,290/mo
- 4 Bedroom
- $1,640/mo
📊 Investment Metrics
- Cap Rate
- 4.4%
- Cash-on-Cash Return
- -8.7%
- Price-to-Rent Ratio
- 13.5
- 1% Rule
- 0.62%
- Gross Rent Multiplier
- 13.5
- 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 →