Zip Code 20175 — Leesburg, VA
🔴POOR— negative cash flow likelyCap Rate
1.2%
Monthly Cash Flow
-$3,661
Median Home Price
$845,009
DSCR
0.19
🏠 Fair Market Rents
- Studio
- $1,720/mo
- 1 Bedroom
- $1,750/mo
- 2 Bedroom
- $1,990/mo
- 3 Bedroom
- $2,480/mo
- 4 Bedroom
- $2,930/mo
📊 Investment Metrics
- Cap Rate
- 1.2%
- Cash-on-Cash Return
- -22.6%
- Price-to-Rent Ratio
- 28.4
- 1% Rule
- 0.29%
- Gross Rent Multiplier
- 28.4
- 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 →