Zip Code 22901 — Charlottesville, VA
🔴WEAK— appreciation play onlyCap Rate
2.3%
Monthly Cash Flow
-$1,847
Median Home Price
$535,690
DSCR
0.35
🏠 Fair Market Rents
- Studio
- $1,420/mo
- 1 Bedroom
- $1,440/mo
- 2 Bedroom
- $1,710/mo
- 3 Bedroom
- $2,150/mo
- 4 Bedroom
- $2,660/mo
📊 Investment Metrics
- Cap Rate
- 2.3%
- Cash-on-Cash Return
- -18.0%
- Price-to-Rent Ratio
- 20.8
- 1% Rule
- 0.40%
- Gross Rent Multiplier
- 20.8
- 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 →