Zip Code 92105 — San Diego, CA
🔴WEAK— appreciation play onlyCap Rate
2.5%
Monthly Cash Flow
-$2,273
Median Home Price
$693,872
DSCR
0.38
🏠 Fair Market Rents
- Studio
- $1,580/mo
- 1 Bedroom
- $1,720/mo
- 2 Bedroom
- $2,170/mo
- 3 Bedroom
- $2,930/mo
- 4 Bedroom
- $3,550/mo
📊 Investment Metrics
- Cap Rate
- 2.5%
- Cash-on-Cash Return
- -17.1%
- Price-to-Rent Ratio
- 19.7
- 1% Rule
- 0.42%
- Gross Rent Multiplier
- 19.7
- 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 →