Zip Code 20817 — Bethesda, MD
🔴POOR— negative cash flow likelyCap Rate
1.0%
Monthly Cash Flow
-$5,930
Median Home Price
$1,325,288
DSCR
0.16
🏠 Fair Market Rents
- Studio
- $2,550/mo
- 1 Bedroom
- $2,590/mo
- 2 Bedroom
- $2,940/mo
- 3 Bedroom
- $3,660/mo
- 4 Bedroom
- $4,330/mo
📊 Investment Metrics
- Cap Rate
- 1.0%
- Cash-on-Cash Return
- -23.4%
- Price-to-Rent Ratio
- 30.2
- 1% Rule
- 0.28%
- Gross Rent Multiplier
- 30.2
- 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 →