Zip Code 29070 — Columbia, SC
🔴WEAK— appreciation play onlyCap Rate
3.3%
Monthly Cash Flow
-$664
Median Home Price
$256,670
DSCR
0.51
🏠 Fair Market Rents
- Studio
- $850/mo
- 1 Bedroom
- $900/mo
- 2 Bedroom
- $1,020/mo
- 3 Bedroom
- $1,300/mo
- 4 Bedroom
- $1,560/mo
📊 Investment Metrics
- Cap Rate
- 3.3%
- Cash-on-Cash Return
- -13.5%
- Price-to-Rent Ratio
- 16.5
- 1% Rule
- 0.51%
- Gross Rent Multiplier
- 16.5
- 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 →