Zip Code 78526 — Brownsville, TX
🟡MODERATE— average returnsF
Poor
Negative cash flow likely · Score: 32/100
Cap Rate
4.6%
Monthly Cash Flow
-$341
Median Home Price
$234,333
DSCR
0.73
Fair Market Rents
- Studio
- $790/mo
- 1 Bedroom
- $910/mo
- 2 Bedroom
- $1,150/mo
- 3 Bedroom
- $1,510/mo
- 4 Bedroom
- $1,640/mo
Investment Metrics
- Cap Rate
- 4.6%
- Cash-on-Cash Return
- -7.6%
- Price-to-Rent Ratio
- 12.9
- 1% Rule
- 0.64%
- Gross Rent Multiplier
- 12.9
- 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 →