Zip Code 95030 — Los Gatos, CA
🔴POOR— negative cash flow likelyCap Rate
-0.6%
Monthly Cash Flow
-$21,090
Median Home Price
$3,624,771
DSCR
-0.09
🏠 Fair Market Rents
- Studio
- $2,420/mo
- 1 Bedroom
- $2,740/mo
- 2 Bedroom
- $3,180/mo
- 3 Bedroom
- $4,070/mo
- 4 Bedroom
- $4,490/mo
📊 Investment Metrics
- Cap Rate
- -0.6%
- Cash-on-Cash Return
- -30.4%
- Price-to-Rent Ratio
- 74.2
- 1% Rule
- 0.11%
- Gross Rent Multiplier
- 74.2
- 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 →