New York, NY — Rental Investment Analysis

🔴WEAK— appreciation play only

Cap Rate

2.6%

Below average

Monthly Cash Flow

-$2,407

After all expenses

Price-to-Rent

19.3

Overpriced for rent

DSCR

0.40

Fails

📊 Key Metrics

Median Home Price: $757,833
Average Rent (3BR): $3,420/mo
Price-to-Rent Ratio: 19.3(high)
1% Rule: 0.43%(fails — need 1%+)
Cash-on-Cash Return: -16.7%
Vacancy Rate: 8.0%

📈 Market Strength

Assumptions Used

20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance

Customize these numbers →

🏘️ Best Zip Codes in New York for Investors

10462

Cap Rate: 11.7%Cash Flow: +$1,078/mo$245,195

10468

Cap Rate: 9.5%Cash Flow: +$693/mo$270,647

11415

Cap Rate: 7.9%Cash Flow: +$490/mo$379,964

All Zip Codes in New York

Zip	Cap Rate	Cash Flow	Home Price	Rent (3BR)	DSCR
10462	11.7%	+$1,078	$245,195	$3,330/mo	1.83
10468	9.5%	+$693	$270,647	$3,070/mo	1.48
11415	7.9%	+$490	$379,964	$3,720/mo	1.24
11374	7.9%	+$521	$424,047	$4,120/mo	1.23
10463	7.2%	+$235	$364,231	$3,280/mo	1.12
10452	7.0%	+$155	$315,244	$2,780/mo	1.09
10451	6.5%	+$31	$337,271	$2,810/mo	1.02
11372	6.4%	+$1	$423,253	$3,480/mo	1.00
10471	6.4%	-$3	$431,201	$3,540/mo	1.00
11375	6.3%	-$15	$515,740	$4,220/mo	0.99
10458	5.8%	-$196	$409,958	$3,130/mo	0.91
10467	5.8%	-$200	$417,762	$3,190/mo	0.91
11360	5.4%	-$516	$621,750	$4,480/mo	0.84
11104	5.4%	-$452	$536,679	$3,860/mo	0.84
11373	5.2%	-$533	$515,852	$3,590/mo	0.81
10034	4.9%	-$565	$464,708	$3,130/mo	0.77
11368	4.8%	-$717	$543,161	$3,590/mo	0.75
10017	4.8%	-$1,045	$781,770	$5,150/mo	0.75
11377	4.7%	-$768	$550,792	$3,590/mo	0.74
10280	4.7%	-$1,121	$792,988	$5,150/mo	0.73
10303	4.5%	-$859	$549,615	$3,470/mo	0.71
11364	4.5%	-$988	$628,500	$3,960/mo	0.70
11367	4.5%	-$818	$505,935	$3,160/mo	0.70
10456	4.3%	-$767	$452,047	$2,780/mo	0.68
11362	4.3%	-$1,191	$692,718	$4,240/mo	0.68
11102	4.3%	-$1,220	$704,319	$4,300/mo	0.67
10457	4.3%	-$841	$478,926	$2,910/mo	0.67
10040	4.3%	-$891	$504,535	$3,060/mo	0.67
10031	4.1%	-$990	$528,909	$3,140/mo	0.65
11106	4.1%	-$1,233	$658,734	$3,910/mo	0.65
10455	4.1%	-$922	$478,730	$2,810/mo	0.64
11355	4.0%	-$1,208	$594,163	$3,410/mo	0.62
11435	3.9%	-$1,190	$580,618	$3,320/mo	0.61
11004	3.9%	-$1,269	$616,560	$3,520/mo	0.61
11004	3.9%	-$1,269	$616,560	$3,520/mo	0.61
11235	3.9%	-$1,235	$593,375	$3,370/mo	0.61
11414	3.9%	-$1,308	$624,878	$3,540/mo	0.61
10044	3.8%	-$2,022	$926,738	$5,150/mo	0.59
10016	3.8%	-$2,038	$929,127	$5,150/mo	0.59
10460	3.6%	-$1,174	$512,484	$2,780/mo	0.57
11422	3.6%	-$1,698	$733,824	$3,960/mo	0.57
10037	3.6%	-$1,324	$570,026	$3,070/mo	0.56
10459	3.6%	-$1,201	$516,522	$2,780/mo	0.56
11354	3.5%	-$1,600	$655,952	$3,440/mo	0.54
11436	3.5%	-$1,665	$682,694	$3,580/mo	0.54
10465	3.4%	-$1,671	$676,272	$3,520/mo	0.54
10033	3.4%	-$1,488	$599,259	$3,110/mo	0.53
10032	3.3%	-$1,375	$542,262	$2,780/mo	0.52
10473	3.3%	-$1,407	$547,088	$2,780/mo	0.52
10308	3.3%	-$1,899	$729,548	$3,680/mo	0.51
11224	3.3%	-$1,443	$552,372	$2,780/mo	0.51
11207	3.2%	-$1,659	$631,915	$3,170/mo	0.51
11691	3.2%	-$1,772	$671,800	$3,360/mo	0.50
11691	3.2%	-$1,772	$671,800	$3,360/mo	0.50
10301	3.2%	-$1,880	$708,473	$3,530/mo	0.50
10302	3.2%	-$1,702	$634,643	$3,140/mo	0.50
10453	3.2%	-$1,532	$569,229	$2,810/mo	0.49
11692	3.1%	-$1,650	$611,021	$3,010/mo	0.49
10461	3.1%	-$1,965	$722,302	$3,540/mo	0.49
11426	3.1%	-$2,161	$792,835	$3,880/mo	0.49
11421	3.1%	-$2,004	$732,941	$3,580/mo	0.49
10006	3.1%	-$2,891	$1,055,615	$5,150/mo	0.49
10466	3.1%	-$1,819	$656,783	$3,180/mo	0.48
10466	3.1%	-$1,819	$656,783	$3,180/mo	0.48
10464	3.0%	-$1,867	$671,284	$3,240/mo	0.48
10469	3.0%	-$1,905	$685,425	$3,310/mo	0.48
11420	3.0%	-$2,105	$755,269	$3,640/mo	0.48
10470	3.0%	-$1,869	$659,334	$3,140/mo	0.47
11236	3.0%	-$1,947	$686,752	$3,270/mo	0.47
10470	3.0%	-$1,869	$659,334	$3,140/mo	0.47
10309	2.9%	-$2,275	$791,484	$3,730/mo	0.46
11413	2.9%	-$2,091	$726,413	$3,420/mo	0.46
10036	2.9%	-$2,907	$1,006,853	$4,730/mo	0.46
10314	2.9%	-$2,059	$708,265	$3,310/mo	0.45
11417	2.9%	-$2,183	$750,982	$3,510/mo	0.45
11209	2.8%	-$2,404	$808,150	$3,710/mo	0.44
11356	2.8%	-$2,450	$823,469	$3,780/mo	0.44
10005	2.8%	-$3,348	$1,123,498	$5,150/mo	0.44
11419	2.8%	-$2,279	$761,673	$3,480/mo	0.44
10310	2.8%	-$2,080	$693,183	$3,160/mo	0.44
11418	2.8%	-$2,239	$747,190	$3,410/mo	0.44
11370	2.8%	-$2,447	$814,540	$3,710/mo	0.44
11411	2.8%	-$2,136	$708,746	$3,220/mo	0.43
10039	2.7%	-$1,895	$619,493	$2,780/mo	0.43
10022	2.7%	-$3,552	$1,153,791	$5,150/mo	0.42
11412	2.6%	-$2,273	$729,162	$3,220/mo	0.41
11433	2.6%	-$2,222	$710,597	$3,130/mo	0.41
10128	2.6%	-$3,788	$1,188,677	$5,150/mo	0.40
11369	2.5%	-$2,673	$835,948	$3,610/mo	0.40
11429	2.5%	-$2,371	$739,937	$3,190/mo	0.40
10472	2.5%	-$2,185	$679,460	$2,920/mo	0.40
11214	2.5%	-$2,434	$757,833	$3,260/mo	0.40
10035	2.5%	-$2,244	$696,856	$2,990/mo	0.39
11416	2.5%	-$2,419	$749,541	$3,210/mo	0.39
11229	2.5%	-$2,472	$763,543	$3,260/mo	0.39
11239	2.5%	-$2,170	$670,043	$2,860/mo	0.39
10004	2.5%	-$3,926	$1,209,170	$5,150/mo	0.39
10305	2.5%	-$2,359	$724,793	$3,080/mo	0.39
11432	2.5%	-$2,866	$876,713	$3,710/mo	0.39
11234	2.5%	-$2,547	$776,992	$3,280/mo	0.38
11212	2.4%	-$2,169	$660,075	$2,780/mo	0.38
10304	2.4%	-$2,335	$702,936	$2,930/mo	0.38
11203	2.4%	-$2,417	$727,265	$3,030/mo	0.38
11208	2.4%	-$2,425	$729,721	$3,040/mo	0.38
11232	2.4%	-$2,722	$810,275	$3,340/mo	0.37
11226	2.4%	-$2,603	$774,414	$3,190/mo	0.37
11378	2.3%	-$2,936	$870,076	$3,570/mo	0.37
10306	2.3%	-$2,539	$751,496	$3,080/mo	0.37
11379	2.3%	-$3,033	$896,635	$3,670/mo	0.36
11361	2.3%	-$3,377	$996,325	$4,070/mo	0.36
11428	2.3%	-$2,641	$780,008	$3,190/mo	0.36
11363	2.3%	-$3,799	$1,107,678	$4,470/mo	0.36
11363	2.3%	-$3,799	$1,107,678	$4,470/mo	0.36
10312	2.3%	-$2,602	$756,002	$3,040/mo	0.35
11427	2.2%	-$2,705	$783,409	$3,140/mo	0.35
10030	2.2%	-$2,407	$695,443	$2,780/mo	0.35
11218	2.2%	-$3,250	$925,216	$3,640/mo	0.34
11434	2.2%	-$2,498	$708,875	$2,780/mo	0.34
11357	2.1%	-$3,532	$996,201	$3,880/mo	0.33
11385	2.1%	-$3,102	$864,209	$3,320/mo	0.33
11201	2.1%	-$4,826	$1,342,820	$5,150/mo	0.32
10026	2.1%	-$3,071	$852,298	$3,260/mo	0.32
11103	2.1%	-$3,729	$1,035,118	$3,960/mo	0.32
11230	2.0%	-$3,258	$900,799	$3,430/mo	0.32
10075	2.0%	-$4,470	$1,225,513	$4,620/mo	0.31
11423	2.0%	-$2,992	$816,301	$3,060/mo	0.31
10029	2.0%	-$2,725	$742,648	$2,780/mo	0.31
10009	2.0%	-$3,752	$1,020,343	$3,810/mo	0.31
10018	2.0%	-$5,091	$1,382,111	$5,150/mo	0.31
10003	2.0%	-$5,096	$1,382,851	$5,150/mo	0.31
11105	1.9%	-$4,166	$1,126,729	$4,180/mo	0.31
10454	1.9%	-$3,031	$806,281	$2,930/mo	0.29
10027	1.9%	-$3,107	$821,264	$2,960/mo	0.29
11101	1.8%	-$4,336	$1,141,084	$4,090/mo	0.29
11210	1.8%	-$3,495	$916,488	$3,270/mo	0.28
11694	1.8%	-$3,336	$870,940	$3,090/mo	0.28
10021	1.8%	-$5,581	$1,454,844	$5,150/mo	0.28
11205	1.8%	-$3,940	$1,023,907	$3,610/mo	0.28
11215	1.8%	-$5,618	$1,460,214	$5,150/mo	0.28
10028	1.8%	-$5,648	$1,464,787	$5,150/mo	0.28
11238	1.8%	-$4,695	$1,218,717	$4,290/mo	0.28
10023	1.7%	-$5,639	$1,442,748	$4,980/mo	0.27
11358	1.6%	-$4,231	$1,069,505	$3,630/mo	0.26
10010	1.6%	-$5,143	$1,298,605	$4,400/mo	0.26
10307	1.6%	-$3,324	$831,479	$2,780/mo	0.25
11217	1.6%	-$6,192	$1,545,524	$5,150/mo	0.25
11220	1.6%	-$3,747	$934,397	$3,110/mo	0.25
11366	1.5%	-$4,639	$1,134,963	$3,670/mo	0.23
10011	1.5%	-$6,550	$1,598,622	$5,150/mo	0.23
11221	1.4%	-$4,456	$1,078,601	$3,430/mo	0.22
11223	1.4%	-$4,367	$1,050,837	$3,310/mo	0.22
10065	1.4%	-$6,843	$1,642,127	$5,150/mo	0.22
10024	1.4%	-$6,557	$1,567,992	$4,890/mo	0.21
11365	1.3%	-$4,243	$1,007,963	$3,110/mo	0.21
11216	1.3%	-$5,066	$1,203,166	$3,710/mo	0.21
11233	1.3%	-$4,235	$1,003,209	$3,080/mo	0.21
11211	1.3%	-$5,683	$1,340,957	$4,090/mo	0.20
10025	1.3%	-$4,704	$1,104,466	$3,340/mo	0.20
10019	1.2%	-$5,377	$1,249,304	$3,710/mo	0.19
11222	1.2%	-$6,357	$1,477,532	$4,390/mo	0.19
11225	1.2%	-$4,840	$1,120,994	$3,310/mo	0.19
11237	1.1%	-$4,853	$1,108,260	$3,190/mo	0.18
11213	1.1%	-$4,795	$1,089,903	$3,110/mo	0.17
10001	1.1%	-$7,630	$1,730,805	$4,920/mo	0.17
10002	1.1%	-$4,321	$979,433	$2,780/mo	0.17
10014	1.1%	-$8,081	$1,825,777	$5,150/mo	0.17
11206	1.1%	-$4,659	$1,051,451	$2,960/mo	0.17
11231	1.0%	-$7,722	$1,728,689	$4,790/mo	0.16
10069	1.0%	-$8,571	$1,898,404	$5,150/mo	0.15
11228	1.0%	-$5,385	$1,192,140	$3,230/mo	0.15
11204	0.8%	-$5,678	$1,227,041	$3,160/mo	0.13
11219	0.8%	-$5,639	$1,212,701	$3,090/mo	0.13
11249	0.6%	-$6,895	$1,438,104	$3,410/mo	0.10
10282	0.4%	-$10,570	$2,131,804	$4,630/mo	0.07
10012	0.1%	-$14,189	$2,732,194	$5,150/mo	0.02
10007	-0.3%	-$17,360	$3,099,209	$4,300/mo	-0.05
10013	-0.4%	-$20,477	$3,601,852	$4,630/mo	-0.07