Zip Code 35125 — Pell City, AL
🟡MODERATE— average returnsCap Rate
4.7%
Monthly Cash Flow
-$322
Median Home Price
$226,577
DSCR
0.73
Fair Market Rents
- Studio
- $920/mo
- 1 Bedroom
- $1,040/mo
- 2 Bedroom
- $1,170/mo
- 3 Bedroom
- $1,470/mo
- 4 Bedroom
- $1,650/mo
Investment Metrics
- Cap Rate
- 4.7%
- Cash-on-Cash Return
- -7.4%
- Price-to-Rent Ratio
- 12.8
- 1% Rule
- 0.65%
- Gross Rent Multiplier
- 12.8
- 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 →