Zip Code 35054 — Pell City, AL
🔴POOR— negative cash flow likelyCap Rate
1.7%
Monthly Cash Flow
-$1,624
Median Home Price
$413,793
DSCR
0.26
Fair Market Rents
- Studio
- $890/mo
- 1 Bedroom
- $1,010/mo
- 2 Bedroom
- $1,130/mo
- 3 Bedroom
- $1,420/mo
- 4 Bedroom
- $1,590/mo
Investment Metrics
- Cap Rate
- 1.7%
- Cash-on-Cash Return
- -20.5%
- Price-to-Rent Ratio
- 24.3
- 1% Rule
- 0.34%
- Gross Rent Multiplier
- 24.3
- 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 →