El Paso, TX — Rental Investment Analysis
🟢GOOD— solid returnsCap Rate
6.1%
Above average
Monthly Cash Flow
+$175
After all expenses
Price-to-Rent
12.0
Investor-friendly
DSCR
1.24
Tight
📊 Key Metrics
- Median Home Price
- $180,000
- Average Rent (3BR)
- $1,250/mo
- Price-to-Rent Ratio
- 12.0(good)
- 1% Rule
- 0.69%(fails — need 1%+)
- Cash-on-Cash Return
- 6.8%
- Vacancy Rate
- 7.5%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →