Zip Code 21056 — Pasadena, MD
🔴POOR— negative cash flow likelyCap Rate
-0.7%
Monthly Cash Flow
-$17,910
Median Home Price
$3,054,257
DSCR
-0.10
🏠 Fair Market Rents
- Studio
- $1,780/mo
- 1 Bedroom
- $2,050/mo
- 2 Bedroom
- $2,520/mo
- 3 Bedroom
- $3,260/mo
- 4 Bedroom
- $3,690/mo
📊 Investment Metrics
- Cap Rate
- -0.7%
- Cash-on-Cash Return
- -30.6%
- Price-to-Rent Ratio
- 78.1
- 1% Rule
- 0.11%
- Gross Rent Multiplier
- 78.1
- 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 →