Zip Code 10459 — New York, NY
🔴WEAK— appreciation play onlyCap Rate
3.6%
Monthly Cash Flow
-$1,201
Median Home Price
$516,522
DSCR
0.56
Fair Market Rents
- Studio
- $1,920/mo
- 1 Bedroom
- $1,960/mo
- 2 Bedroom
- $2,210/mo
- 3 Bedroom
- $2,780/mo
- 4 Bedroom
- $2,990/mo
Investment Metrics
- Cap Rate
- 3.6%
- Cash-on-Cash Return
- -12.1%
- Price-to-Rent Ratio
- 15.5
- 1% Rule
- 0.54%
- Gross Rent Multiplier
- 15.5
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →