Zip Code 89156 — Las Vegas, NV
🔴WEAK— appreciation play onlyCap Rate
3.5%
Monthly Cash Flow
-$849
Median Home Price
$359,614
DSCR
0.56
Fair Market Rents
- Studio
- $1,000/mo
- 1 Bedroom
- $1,140/mo
- 2 Bedroom
- $1,360/mo
- 3 Bedroom
- $1,920/mo
- 4 Bedroom
- $2,260/mo
Investment Metrics
- Cap Rate
- 3.5%
- Cash-on-Cash Return
- -12.3%
- Price-to-Rent Ratio
- 15.6
- 1% Rule
- 0.53%
- Gross Rent Multiplier
- 15.6
- 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 →