Zip Code 11939 — Nassau, NY
🔴POOR— negative cash flow likelyCap Rate
1.2%
Monthly Cash Flow
-$5,155
Median Home Price
$1,199,315
DSCR
0.19
🏠 Fair Market Rents
- Studio
- $1,880/mo
- 1 Bedroom
- $2,360/mo
- 2 Bedroom
- $2,760/mo
- 3 Bedroom
- $3,570/mo
- 4 Bedroom
- $3,870/mo
📊 Investment Metrics
- Cap Rate
- 1.2%
- Cash-on-Cash Return
- -22.4%
- Price-to-Rent Ratio
- 28.0
- 1% Rule
- 0.30%
- Gross Rent Multiplier
- 28.0
- 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 →