Zip Code 98155 — Shoreline, WA
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
2.3%
Monthly Cash Flow
-$2,904
Median Home Price
$854,395
DSCR
0.36
Fair Market Rents
- Studio
- $2,190/mo
- 1 Bedroom
- $2,250/mo
- 2 Bedroom
- $2,620/mo
- 3 Bedroom
- $3,480/mo
- 4 Bedroom
- $4,040/mo
Investment Metrics
- Cap Rate
- 2.3%
- Cash-on-Cash Return
- -17.7%
- Price-to-Rent Ratio
- 20.5
- 1% Rule
- 0.41%
- Gross Rent Multiplier
- 20.5
- 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 →