Zip Code 80528 — Fort Collins, CO
🔴WEAK— appreciation play onlyCap Rate
2.6%
Monthly Cash Flow
-$2,067
Median Home Price
$653,433
DSCR
0.41
🏠 Fair Market Rents
- Studio
- $1,650/mo
- 1 Bedroom
- $1,660/mo
- 2 Bedroom
- $2,020/mo
- 3 Bedroom
- $2,850/mo
- 4 Bedroom
- $3,130/mo
📊 Investment Metrics
- Cap Rate
- 2.6%
- Cash-on-Cash Return
- -16.5%
- Price-to-Rent Ratio
- 19.1
- 1% Rule
- 0.44%
- Gross Rent Multiplier
- 19.1
- 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 →