Zip Code 94538 — Fremont, CA
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
1.4%
Monthly Cash Flow
-$5,608
Median Home Price
$1,342,016
DSCR
0.21
Fair Market Rents
- Studio
- $2,290/mo
- 1 Bedroom
- $2,670/mo
- 2 Bedroom
- $3,250/mo
- 3 Bedroom
- $4,190/mo
- 4 Bedroom
- $4,960/mo
Investment Metrics
- Cap Rate
- 1.4%
- Cash-on-Cash Return
- -21.8%
- Price-to-Rent Ratio
- 26.7
- 1% Rule
- 0.31%
- Gross Rent Multiplier
- 26.7
- 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 →