Zip Code 94022 — Los Altos, CA
🔴POOR— negative cash flow likelyCap Rate
-0.6%
Monthly Cash Flow
-$30,134
Median Home Price
$5,154,204
DSCR
-0.10
🏠 Fair Market Rents
- Studio
- $3,330/mo
- 1 Bedroom
- $3,770/mo
- 2 Bedroom
- $4,380/mo
- 3 Bedroom
- $5,610/mo
- 4 Bedroom
- $6,190/mo
📊 Investment Metrics
- Cap Rate
- -0.6%
- Cash-on-Cash Return
- -30.5%
- Price-to-Rent Ratio
- 76.6
- 1% Rule
- 0.11%
- Gross Rent Multiplier
- 76.6
- 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 →