Zip Code 80928 — Colorado Springs, CO
🔴WEAK— appreciation play onlyCap Rate
3.7%
Monthly Cash Flow
-$902
Median Home Price
$406,441
DSCR
0.58
Fair Market Rents
- Studio
- $1,120/mo
- 1 Bedroom
- $1,300/mo
- 2 Bedroom
- $1,620/mo
- 3 Bedroom
- $2,240/mo
- 4 Bedroom
- $2,590/mo
Investment Metrics
- Cap Rate
- 3.7%
- Cash-on-Cash Return
- -11.6%
- Price-to-Rent Ratio
- 15.1
- 1% Rule
- 0.55%
- Gross Rent Multiplier
- 15.1
- 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 →