Zip Code 22033 — Fairfax, VA
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
2.4%
Monthly Cash Flow
-$2,363
Median Home Price
$714,397
DSCR
0.38
Fair Market Rents
- Studio
- $2,080/mo
- 1 Bedroom
- $2,120/mo
- 2 Bedroom
- $2,400/mo
- 3 Bedroom
- $2,990/mo
- 4 Bedroom
- $3,540/mo
Investment Metrics
- Cap Rate
- 2.4%
- Cash-on-Cash Return
- -17.3%
- Price-to-Rent Ratio
- 19.9
- 1% Rule
- 0.42%
- Gross Rent Multiplier
- 19.9
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →