Zip Code 85192 — Phoenix, AZ
🟢STRONG— excellent cash flow marketCap Rate
11.9%
Monthly Cash Flow
+$718
Median Home Price
$155,091
DSCR
1.87
🏠 Fair Market Rents
- Studio
- $1,210/mo
- 1 Bedroom
- $1,330/mo
- 2 Bedroom
- $1,570/mo
- 3 Bedroom
- $2,150/mo
- 4 Bedroom
- $2,450/mo
📊 Investment Metrics
- Cap Rate
- 11.9%
- Cash-on-Cash Return
- 24.1%
- Price-to-Rent Ratio
- 6.0
- 1% Rule
- 1.39%
- Gross Rent Multiplier
- 6.0
- 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 →