Zip Code 78015 — Fair Oaks Ranch, TX
🔴WEAK— appreciation play onlyCap Rate
2.9%
Monthly Cash Flow
-$1,755
Median Home Price
$601,122
DSCR
0.45
🏠 Fair Market Rents
- Studio
- $1,600/mo
- 1 Bedroom
- $1,790/mo
- 2 Bedroom
- $2,190/mo
- 3 Bedroom
- $2,800/mo
- 4 Bedroom
- $3,300/mo
📊 Investment Metrics
- Cap Rate
- 2.9%
- Cash-on-Cash Return
- -15.2%
- Price-to-Rent Ratio
- 17.9
- 1% Rule
- 0.47%
- Gross Rent Multiplier
- 17.9
- 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 →