Zip Code 12304 — Schenectady, NY
🟡MODERATE— average returnsCap Rate
4.2%
Monthly Cash Flow
-$467
Median Home Price
$254,262
DSCR
0.65
🏠 Fair Market Rents
- Studio
- $930/mo
- 1 Bedroom
- $1,040/mo
- 2 Bedroom
- $1,260/mo
- 3 Bedroom
- $1,520/mo
- 4 Bedroom
- $1,680/mo
📊 Investment Metrics
- Cap Rate
- 4.2%
- Cash-on-Cash Return
- -9.6%
- Price-to-Rent Ratio
- 13.9
- 1% Rule
- 0.60%
- Gross Rent Multiplier
- 13.9
- 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 →