Zip Code 78405 — Corpus Christi, TX
🟢STRONG— excellent cash flow marketCap Rate
16.8%
Monthly Cash Flow
+$687
Median Home Price
$79,319
DSCR
2.63
🏠 Fair Market Rents
- Studio
- $860/mo
- 1 Bedroom
- $940/mo
- 2 Bedroom
- $1,140/mo
- 3 Bedroom
- $1,490/mo
- 4 Bedroom
- $1,740/mo
📊 Investment Metrics
- Cap Rate
- 16.8%
- Cash-on-Cash Return
- 45.2%
- Price-to-Rent Ratio
- 4.4
- 1% Rule
- 1.88%
- Gross Rent Multiplier
- 4.4
- 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 →