Zip Code 81507 — Grand Junction, CO
🔴POOR— negative cash flow likelyCap Rate
1.6%
Monthly Cash Flow
-$2,514
Median Home Price
$632,152
DSCR
0.25
🏠 Fair Market Rents
- Studio
- $1,020/mo
- 1 Bedroom
- $1,160/mo
- 2 Bedroom
- $1,510/mo
- 3 Bedroom
- $2,130/mo
- 4 Bedroom
- $2,560/mo
📊 Investment Metrics
- Cap Rate
- 1.6%
- Cash-on-Cash Return
- -20.8%
- Price-to-Rent Ratio
- 24.7
- 1% Rule
- 0.34%
- Gross Rent Multiplier
- 24.7
- 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 →