Zip Code 32136 — Flagler Beach, FL
🔴WEAK— appreciation play onlyCap Rate
2.2%
Monthly Cash Flow
-$1,583
Median Home Price
$453,904
DSCR
0.34
🏠 Fair Market Rents
- Studio
- $1,050/mo
- 1 Bedroom
- $1,050/mo
- 2 Bedroom
- $1,330/mo
- 3 Bedroom
- $1,800/mo
- 4 Bedroom
- $2,120/mo
📊 Investment Metrics
- Cap Rate
- 2.2%
- Cash-on-Cash Return
- -18.2%
- Price-to-Rent Ratio
- 21.0
- 1% Rule
- 0.40%
- Gross Rent Multiplier
- 21.0
- 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 →