Zip Code 77642 — Port Arthur, TX
🟢STRONG— excellent cash flow marketCap Rate
9.1%
Monthly Cash Flow
+$289
Median Home Price
$129,838
DSCR
1.42
🏠 Fair Market Rents
- Studio
- $860/mo
- 1 Bedroom
- $900/mo
- 2 Bedroom
- $1,090/mo
- 3 Bedroom
- $1,420/mo
- 4 Bedroom
- $1,520/mo
📊 Investment Metrics
- Cap Rate
- 9.1%
- Cash-on-Cash Return
- 11.6%
- Price-to-Rent Ratio
- 7.6
- 1% Rule
- 1.09%
- Gross Rent Multiplier
- 7.6
- 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 →