Zip Code 89451 — Incline Village, NV
🔴POOR— negative cash flow likelyCap Rate
0.4%
Monthly Cash Flow
-$7,228
Median Home Price
$1,441,297
DSCR
0.06
🏠 Fair Market Rents
- Studio
- $1,460/mo
- 1 Bedroom
- $1,710/mo
- 2 Bedroom
- $2,150/mo
- 3 Bedroom
- $3,030/mo
- 4 Bedroom
- $3,630/mo
📊 Investment Metrics
- Cap Rate
- 0.4%
- Cash-on-Cash Return
- -26.2%
- Price-to-Rent Ratio
- 39.6
- 1% Rule
- 0.21%
- Gross Rent Multiplier
- 39.6
- 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 →