Zip Code 94558 — Napa, CA
🔴WEAK— appreciation play onlyCap Rate
2.3%
Monthly Cash Flow
-$3,109
Median Home Price
$913,914
DSCR
0.36
🏠 Fair Market Rents
- Studio
- $1,860/mo
- 1 Bedroom
- $2,090/mo
- 2 Bedroom
- $2,750/mo
- 3 Bedroom
- $3,720/mo
- 4 Bedroom
- $4,010/mo
📊 Investment Metrics
- Cap Rate
- 2.3%
- Cash-on-Cash Return
- -17.8%
- Price-to-Rent Ratio
- 20.5
- 1% Rule
- 0.41%
- Gross Rent Multiplier
- 20.5
- 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 →