Zip Code 02833 — Hopkinton, RI
🔴WEAK— appreciation play onlyCap Rate
2.2%
Monthly Cash Flow
-$1,762
Median Home Price
$499,893
DSCR
0.34
🏠 Fair Market Rents
- Studio
- $1,200/mo
- 1 Bedroom
- $1,270/mo
- 2 Bedroom
- $1,530/mo
- 3 Bedroom
- $1,960/mo
- 4 Bedroom
- $2,570/mo
📊 Investment Metrics
- Cap Rate
- 2.2%
- Cash-on-Cash Return
- -18.4%
- Price-to-Rent Ratio
- 21.3
- 1% Rule
- 0.39%
- Gross Rent Multiplier
- 21.3
- 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 →