Zip Code 98112 — Seattle, WA
🔴POOR— negative cash flow likelyCap Rate
0.9%
Monthly Cash Flow
-$6,334
Median Home Price
$1,393,687
DSCR
0.15
🏠 Fair Market Rents
- Studio
- $2,350/mo
- 1 Bedroom
- $2,410/mo
- 2 Bedroom
- $2,810/mo
- 3 Bedroom
- $3,730/mo
- 4 Bedroom
- $4,330/mo
📊 Investment Metrics
- Cap Rate
- 0.9%
- Cash-on-Cash Return
- -23.7%
- Price-to-Rent Ratio
- 31.1
- 1% Rule
- 0.27%
- Gross Rent Multiplier
- 31.1
- 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 →