Zip Code 90405 — Santa Monica, CA
🔴POOR— negative cash flow likelyCap Rate
0.2%
Monthly Cash Flow
-$10,004
Median Home Price
$1,946,823
DSCR
0.03
🏠 Fair Market Rents
- Studio
- $2,070/mo
- 1 Bedroom
- $2,330/mo
- 2 Bedroom
- $2,960/mo
- 3 Bedroom
- $3,800/mo
- 4 Bedroom
- $4,190/mo
📊 Investment Metrics
- Cap Rate
- 0.2%
- Cash-on-Cash Return
- -26.8%
- Price-to-Rent Ratio
- 42.7
- 1% Rule
- 0.20%
- Gross Rent Multiplier
- 42.7
- 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 →