Zip Code 95032 — Los Gatos, CA
🔴POOR— negative cash flow likelyCap Rate
-0.1%
Monthly Cash Flow
-$14,332
Median Home Price
$2,648,629
DSCR
-0.02
🏠 Fair Market Rents
- Studio
- $2,550/mo
- 1 Bedroom
- $2,880/mo
- 2 Bedroom
- $3,350/mo
- 3 Bedroom
- $4,290/mo
- 4 Bedroom
- $4,730/mo
📊 Investment Metrics
- Cap Rate
- -0.1%
- Cash-on-Cash Return
- -28.2%
- Price-to-Rent Ratio
- 51.4
- 1% Rule
- 0.16%
- Gross Rent Multiplier
- 51.4
- 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 →