Zip Code 25114 — Danville, WV
🟢STRONG— excellent cash flow marketCap Rate
28.0%
Monthly Cash Flow
+$859
Median Home Price
$47,718
DSCR
4.38
🏠 Fair Market Rents
- Studio
- $750/mo
- 1 Bedroom
- $910/mo
- 2 Bedroom
- $1,020/mo
- 3 Bedroom
- $1,440/mo
- 4 Bedroom
- $1,730/mo
📊 Investment Metrics
- Cap Rate
- 28.0%
- Cash-on-Cash Return
- 94.0%
- Price-to-Rent Ratio
- 2.8
- 1% Rule
- 3.02%
- Gross Rent Multiplier
- 2.8
- 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 →