Zip Code 95112 — San Jose, CA
🔴POOR— negative cash flow likelyCap Rate
1.6%
Monthly Cash Flow
-$4,133
Median Home Price
$1,024,493
DSCR
0.24
🏠 Fair Market Rents
- Studio
- $2,010/mo
- 1 Bedroom
- $2,270/mo
- 2 Bedroom
- $2,650/mo
- 3 Bedroom
- $3,380/mo
- 4 Bedroom
- $3,790/mo
📊 Investment Metrics
- Cap Rate
- 1.6%
- Cash-on-Cash Return
- -21.1%
- Price-to-Rent Ratio
- 25.3
- 1% Rule
- 0.33%
- Gross Rent Multiplier
- 25.3
- 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 →