Zip Code 92672 — San Clemente, CA
🔴POOR— negative cash flow likelyCap Rate
0.5%
Monthly Cash Flow
-$8,520
Median Home Price
$1,726,576
DSCR
0.07
🏠 Fair Market Rents
- Studio
- $2,190/mo
- 1 Bedroom
- $2,340/mo
- 2 Bedroom
- $2,810/mo
- 3 Bedroom
- $3,800/mo
- 4 Bedroom
- $4,520/mo
📊 Investment Metrics
- Cap Rate
- 0.5%
- Cash-on-Cash Return
- -25.7%
- Price-to-Rent Ratio
- 37.9
- 1% Rule
- 0.22%
- Gross Rent Multiplier
- 37.9
- 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 →