Zip Code 95120 — San Jose, CA
🔴POOR— negative cash flow likelyCap Rate
0.4%
Monthly Cash Flow
-$11,546
Median Home Price
$2,311,979
DSCR
0.06
🏠 Fair Market Rents
- Studio
- $2,910/mo
- 1 Bedroom
- $3,300/mo
- 2 Bedroom
- $3,860/mo
- 3 Bedroom
- $4,920/mo
- 4 Bedroom
- $5,510/mo
📊 Investment Metrics
- Cap Rate
- 0.4%
- Cash-on-Cash Return
- -26.1%
- Price-to-Rent Ratio
- 39.2
- 1% Rule
- 0.21%
- Gross Rent Multiplier
- 39.2
- 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 →