Zip Code 78661 — Luling, TX
🟢GOOD— solid returnsCap Rate
7.3%
Monthly Cash Flow
+$165
Median Home Price
$210,306
DSCR
1.15
Fair Market Rents
- Studio
- $1,150/mo
- 1 Bedroom
- $1,270/mo
- 2 Bedroom
- $1,520/mo
- 3 Bedroom
- $1,930/mo
- 4 Bedroom
- $2,280/mo
Investment Metrics
- Cap Rate
- 7.3%
- Cash-on-Cash Return
- 4.1%
- Price-to-Rent Ratio
- 9.1
- 1% Rule
- 0.92%
- Gross Rent Multiplier
- 9.1
- 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 →