Zip Code 80439 — Evergreen, CO
🔴WEAK— appreciation play onlyCap Rate
2.1%
Monthly Cash Flow
-$3,267
Median Home Price
$907,019
DSCR
0.32
🏠 Fair Market Rents
- Studio
- $2,000/mo
- 1 Bedroom
- $2,220/mo
- 2 Bedroom
- $2,660/mo
- 3 Bedroom
- $3,470/mo
- 4 Bedroom
- $3,900/mo
📊 Investment Metrics
- Cap Rate
- 2.1%
- Cash-on-Cash Return
- -18.8%
- Price-to-Rent Ratio
- 21.8
- 1% Rule
- 0.38%
- Gross Rent Multiplier
- 21.8
- 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 →