Herndon, VA — Rental Investment Analysis
🔴POOR— negative cash flow likelyCap Rate
1.8%
Below average
Monthly Cash Flow
-$2,915
After all expenses
Price-to-Rent
23.2
Overpriced for rent
DSCR
0.29
Fails
📊 Key Metrics
- Median Home Price
- $767,159
- Average Rent (3BR)
- $2,750/mo
- Price-to-Rent Ratio
- 23.2(high)
- 1% Rule
- 0.36%(fails — need 1%+)
- Cash-on-Cash Return
- -19.8%
- Vacancy Rate
- 8.0%
📈 Market Strength
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →