Zip Code 89131 — Las Vegas, NV
🔴WEAK— appreciation play onlyCap Rate
2.8%
Monthly Cash Flow
-$1,637
Median Home Price
$541,027
DSCR
0.43
🏠 Fair Market Rents
- Studio
- $1,290/mo
- 1 Bedroom
- $1,460/mo
- 2 Bedroom
- $1,740/mo
- 3 Bedroom
- $2,450/mo
- 4 Bedroom
- $2,890/mo
📊 Investment Metrics
- Cap Rate
- 2.8%
- Cash-on-Cash Return
- -15.8%
- Price-to-Rent Ratio
- 18.4
- 1% Rule
- 0.45%
- Gross Rent Multiplier
- 18.4
- 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 →