Zip Code 90402 — Santa Monica, CA
🔴POOR— negative cash flow likelyCap Rate
-0.8%
Monthly Cash Flow
-$29,068
Median Home Price
$4,825,625
DSCR
-0.13
🏠 Fair Market Rents
- Studio
- $2,290/mo
- 1 Bedroom
- $2,590/mo
- 2 Bedroom
- $3,280/mo
- 3 Bedroom
- $4,210/mo
- 4 Bedroom
- $4,640/mo
📊 Investment Metrics
- Cap Rate
- -0.8%
- Cash-on-Cash Return
- -31.4%
- Price-to-Rent Ratio
- 95.5
- 1% Rule
- 0.09%
- Gross Rent Multiplier
- 95.5
- 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 →