Zip Code 11964 — Shelter Island, NY
🔴POOR— negative cash flow likelyCap Rate
0.6%
Monthly Cash Flow
-$8,136
Median Home Price
$1,700,131
DSCR
0.10
🏠 Fair Market Rents
- Studio
- $2,130/mo
- 1 Bedroom
- $2,670/mo
- 2 Bedroom
- $3,130/mo
- 3 Bedroom
- $4,050/mo
- 4 Bedroom
- $4,390/mo
📊 Investment Metrics
- Cap Rate
- 0.6%
- Cash-on-Cash Return
- -25.0%
- Price-to-Rent Ratio
- 35.0
- 1% Rule
- 0.24%
- Gross Rent Multiplier
- 35.0
- 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 →