Zip Code 80209 — Denver, CO
🔴POOR— negative cash flow likelyCap Rate
1.7%
Monthly Cash Flow
-$3,865
Median Home Price
$982,341
DSCR
0.26
🏠 Fair Market Rents
- Studio
- $1,940/mo
- 1 Bedroom
- $2,140/mo
- 2 Bedroom
- $2,570/mo
- 3 Bedroom
- $3,360/mo
- 4 Bedroom
- $3,770/mo
📊 Investment Metrics
- Cap Rate
- 1.7%
- Cash-on-Cash Return
- -20.5%
- Price-to-Rent Ratio
- 24.4
- 1% Rule
- 0.34%
- Gross Rent Multiplier
- 24.4
- 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 →