Zip Code 11004 — New York, NY
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
3.9%
Monthly Cash Flow
-$1,269
Median Home Price
$616,560
DSCR
0.61
Fair Market Rents
- Studio
- $2,440/mo
- 1 Bedroom
- $2,510/mo
- 2 Bedroom
- $2,820/mo
- 3 Bedroom
- $3,520/mo
- 4 Bedroom
- $3,790/mo
Investment Metrics
- Cap Rate
- 3.9%
- Cash-on-Cash Return
- -10.7%
- Price-to-Rent Ratio
- 14.6
- 1% Rule
- 0.57%
- Gross Rent Multiplier
- 14.6
- 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 →