Zip Code 76570 — Rosebud, TX
🟢GOOD— solid returnsCap Rate
8.0%
Monthly Cash Flow
+$204
Median Home Price
$157,065
DSCR
1.24
🏠 Fair Market Rents
- Studio
- $760/mo
- 1 Bedroom
- $890/mo
- 2 Bedroom
- $1,090/mo
- 3 Bedroom
- $1,540/mo
- 4 Bedroom
- $1,850/mo
📊 Investment Metrics
- Cap Rate
- 8.0%
- Cash-on-Cash Return
- 6.8%
- Price-to-Rent Ratio
- 8.5
- 1% Rule
- 0.98%
- Gross Rent Multiplier
- 8.5
- 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 →