Zip Code 95139 — San Jose, CA
🔴POOR— negative cash flow likelyCap Rate
1.8%
Monthly Cash Flow
-$5,264
Median Home Price
$1,368,797
DSCR
0.28
🏠 Fair Market Rents
- Studio
- $2,870/mo
- 1 Bedroom
- $3,240/mo
- 2 Bedroom
- $3,770/mo
- 3 Bedroom
- $4,830/mo
- 4 Bedroom
- $5,330/mo
📊 Investment Metrics
- Cap Rate
- 1.8%
- Cash-on-Cash Return
- -20.1%
- Price-to-Rent Ratio
- 23.6
- 1% Rule
- 0.35%
- Gross Rent Multiplier
- 23.6
- 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 →