Zip Code 11770 — Nassau, NY
🔴POOR— negative cash flow likelyCap Rate
0.4%
Monthly Cash Flow
-$7,076
Median Home Price
$1,408,982
DSCR
0.06
🏠 Fair Market Rents
- Studio
- $1,550/mo
- 1 Bedroom
- $1,950/mo
- 2 Bedroom
- $2,280/mo
- 3 Bedroom
- $2,950/mo
- 4 Bedroom
- $3,200/mo
📊 Investment Metrics
- Cap Rate
- 0.4%
- Cash-on-Cash Return
- -26.2%
- Price-to-Rent Ratio
- 39.8
- 1% Rule
- 0.21%
- Gross Rent Multiplier
- 39.8
- 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 →