Zip Code 95039 — Moss Landing, CA
🔴POOR— negative cash flow likelyCap Rate
1.4%
Monthly Cash Flow
-$4,523
Median Home Price
$1,087,306
DSCR
0.22
🏠 Fair Market Rents
- Studio
- $1,910/mo
- 1 Bedroom
- $1,980/mo
- 2 Bedroom
- $2,410/mo
- 3 Bedroom
- $3,420/mo
- 4 Bedroom
- $3,730/mo
📊 Investment Metrics
- Cap Rate
- 1.4%
- Cash-on-Cash Return
- -21.7%
- Price-to-Rent Ratio
- 26.5
- 1% Rule
- 0.31%
- Gross Rent Multiplier
- 26.5
- 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 →