Gladstone, VA — Rental Investment Analysis
🟡MODERATE— average returnsCap Rate
4.9%
Below average
Monthly Cash Flow
-$281
After all expenses
Price-to-Rent
12.4
Investor-friendly
DSCR
0.77
Fails
📊 Key Metrics
- Median Home Price
- $232,694
- Average Rent (3BR)
- $1,570/mo
- Price-to-Rent Ratio
- 12.4(good)
- 1% Rule
- 0.67%(fails — need 1%+)
- Cash-on-Cash Return
- -6.3%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →