Zip Code 89169 — Las Vegas, NV
🟡MODERATE— average returnsCap Rate
5.3%
Monthly Cash Flow
-$242
Median Home Price
$279,311
DSCR
0.84
Fair Market Rents
- Studio
- $1,050/mo
- 1 Bedroom
- $1,190/mo
- 2 Bedroom
- $1,420/mo
- 3 Bedroom
- $2,000/mo
- 4 Bedroom
- $2,360/mo
Investment Metrics
- Cap Rate
- 5.3%
- Cash-on-Cash Return
- -4.5%
- Price-to-Rent Ratio
- 11.6
- 1% Rule
- 0.72%
- Gross Rent Multiplier
- 11.6
- 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 →