Zip Code 85137 — Phoenix, AZ
🟢STRONG— excellent cash flow marketA
Excellent
Strong cash flow + low risk · Score: 84/100
Cap Rate
12.0%
Monthly Cash Flow
+$785
Median Home Price
$168,224
DSCR
1.88
Fair Market Rents
- Studio
- $1,350/mo
- 1 Bedroom
- $1,470/mo
- 2 Bedroom
- $1,730/mo
- 3 Bedroom
- $2,340/mo
- 4 Bedroom
- $2,660/mo
Investment Metrics
- Cap Rate
- 12.0%
- Cash-on-Cash Return
- 24.4%
- Price-to-Rent Ratio
- 6.0
- 1% Rule
- 1.39%
- Gross Rent Multiplier
- 6.0
- 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 →