Zip Code 77384 — Conroe, TX
🔴WEAK— appreciation play onlyCap Rate
3.0%
Monthly Cash Flow
-$1,161
Median Home Price
$414,466
DSCR
0.47
🏠 Fair Market Rents
- Studio
- $1,190/mo
- 1 Bedroom
- $1,260/mo
- 2 Bedroom
- $1,510/mo
- 3 Bedroom
- $1,990/mo
- 4 Bedroom
- $2,560/mo
📊 Investment Metrics
- Cap Rate
- 3.0%
- Cash-on-Cash Return
- -14.6%
- Price-to-Rent Ratio
- 17.4
- 1% Rule
- 0.48%
- Gross Rent Multiplier
- 17.4
- 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 →