Zip Code 11354 — New York, NY
🔴WEAK— appreciation play onlyCap Rate
3.5%
Monthly Cash Flow
-$1,600
Median Home Price
$655,952
DSCR
0.54
Fair Market Rents
- Studio
- $2,390/mo
- 1 Bedroom
- $2,460/mo
- 2 Bedroom
- $2,760/mo
- 3 Bedroom
- $3,440/mo
- 4 Bedroom
- $3,710/mo
Investment Metrics
- Cap Rate
- 3.5%
- Cash-on-Cash Return
- -12.7%
- Price-to-Rent Ratio
- 15.9
- 1% Rule
- 0.52%
- Gross Rent Multiplier
- 15.9
- 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 →