Zip Code 92124 — San Diego, CA
🔴WEAK— appreciation play onlyCap Rate
3.0%
Monthly Cash Flow
-$3,031
Median Home Price
$1,080,016
DSCR
0.47
🏠 Fair Market Rents
- Studio
- $2,790/mo
- 1 Bedroom
- $3,050/mo
- 2 Bedroom
- $3,840/mo
- 3 Bedroom
- $5,180/mo
- 4 Bedroom
- $6,290/mo
📊 Investment Metrics
- Cap Rate
- 3.0%
- Cash-on-Cash Return
- -14.6%
- Price-to-Rent Ratio
- 17.4
- 1% Rule
- 0.48%
- Gross Rent Multiplier
- 17.4
- 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 →