Zip Code 80202 — Denver, CO
🟡MODERATE— average returnsCap Rate
5.5%
Monthly Cash Flow
-$431
Median Home Price
$558,018
DSCR
0.85
🏠 Fair Market Rents
- Studio
- $2,340/mo
- 1 Bedroom
- $2,590/mo
- 2 Bedroom
- $3,110/mo
- 3 Bedroom
- $4,060/mo
- 4 Bedroom
- $4,560/mo
📊 Investment Metrics
- Cap Rate
- 5.5%
- Cash-on-Cash Return
- -4.0%
- Price-to-Rent Ratio
- 11.5
- 1% Rule
- 0.73%
- Gross Rent Multiplier
- 11.5
- 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 →