Zip Code 92128 — San Diego, CA
🔴WEAK— appreciation play onlyCap Rate
2.9%
Monthly Cash Flow
-$2,940
Median Home Price
$1,015,405
DSCR
0.46
🏠 Fair Market Rents
- Studio
- $2,570/mo
- 1 Bedroom
- $2,800/mo
- 2 Bedroom
- $3,530/mo
- 3 Bedroom
- $4,760/mo
- 4 Bedroom
- $5,780/mo
📊 Investment Metrics
- Cap Rate
- 2.9%
- Cash-on-Cash Return
- -15.1%
- Price-to-Rent Ratio
- 17.8
- 1% Rule
- 0.47%
- Gross Rent Multiplier
- 17.8
- 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 →