Zip Code 75235 — Dallas, TX
🟢GOOD— solid returnsCap Rate
6.4%
Monthly Cash Flow
-$6
Median Home Price
$283,197
DSCR
1.00
🏠 Fair Market Rents
- Studio
- $1,490/mo
- 1 Bedroom
- $1,570/mo
- 2 Bedroom
- $1,840/mo
- 3 Bedroom
- $2,320/mo
- 4 Bedroom
- $2,980/mo
📊 Investment Metrics
- Cap Rate
- 6.4%
- Cash-on-Cash Return
- -0.1%
- Price-to-Rent Ratio
- 10.2
- 1% Rule
- 0.82%
- Gross Rent Multiplier
- 10.2
- 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 →