Zip Code 29645 — Gray Court, SC
🟡MODERATE— average returnsCap Rate
4.1%
Monthly Cash Flow
-$394
Median Home Price
$210,521
DSCR
0.65
Fair Market Rents
- Studio
- $780/mo
- 1 Bedroom
- $840/mo
- 2 Bedroom
- $1,030/mo
- 3 Bedroom
- $1,250/mo
- 4 Bedroom
- $1,470/mo
Investment Metrics
- Cap Rate
- 4.1%
- Cash-on-Cash Return
- -9.8%
- Price-to-Rent Ratio
- 14.0
- 1% Rule
- 0.59%
- Gross Rent Multiplier
- 14.0
- 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 →