Zip Code 98117 — Seattle, WA
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
2.0%
Monthly Cash Flow
-$3,717
Median Home Price
$1,011,448
DSCR
0.31
Fair Market Rents
- Studio
- $2,380/mo
- 1 Bedroom
- $2,440/mo
- 2 Bedroom
- $2,850/mo
- 3 Bedroom
- $3,780/mo
- 4 Bedroom
- $4,400/mo
Investment Metrics
- Cap Rate
- 2.0%
- Cash-on-Cash Return
- -19.2%
- Price-to-Rent Ratio
- 22.3
- 1% Rule
- 0.37%
- Gross Rent Multiplier
- 22.3
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →