Zip Code 20777 — Highland, MD
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
1.9%
Monthly Cash Flow
-$3,777
Median Home Price
$1,001,004
DSCR
0.29
Fair Market Rents
- Studio
- $2,050/mo
- 1 Bedroom
- $2,310/mo
- 2 Bedroom
- $2,810/mo
- 3 Bedroom
- $3,620/mo
- 4 Bedroom
- $4,120/mo
Investment Metrics
- Cap Rate
- 1.9%
- Cash-on-Cash Return
- -19.7%
- Price-to-Rent Ratio
- 23.0
- 1% Rule
- 0.36%
- Gross Rent Multiplier
- 23.0
- 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 →