Zip Code 80129 — Highlands Ranch, CO
🔴WEAK— appreciation play onlyCap Rate
3.5%
Monthly Cash Flow
-$1,658
Median Home Price
$682,788
DSCR
0.54
🏠 Fair Market Rents
- Studio
- $2,070/mo
- 1 Bedroom
- $2,290/mo
- 2 Bedroom
- $2,750/mo
- 3 Bedroom
- $3,590/mo
- 4 Bedroom
- $4,030/mo
📊 Investment Metrics
- Cap Rate
- 3.5%
- Cash-on-Cash Return
- -12.7%
- Price-to-Rent Ratio
- 15.8
- 1% Rule
- 0.53%
- Gross Rent Multiplier
- 15.8
- 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 →