Zip Code 79835 — El Paso, TX
🟡MODERATE— average returnsCap Rate
4.9%
Monthly Cash Flow
-$281
Median Home Price
$220,577
DSCR
0.76
🏠 Fair Market Rents
- Studio
- $740/mo
- 1 Bedroom
- $900/mo
- 2 Bedroom
- $1,060/mo
- 3 Bedroom
- $1,470/mo
- 4 Bedroom
- $1,800/mo
📊 Investment Metrics
- Cap Rate
- 4.9%
- Cash-on-Cash Return
- -6.7%
- Price-to-Rent Ratio
- 12.5
- 1% Rule
- 0.67%
- Gross Rent Multiplier
- 12.5
- 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 →