Zip Code 28164 — Stanley, NC
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
2.2%
Monthly Cash Flow
-$1,285
Median Home Price
$369,590
DSCR
0.35
Fair Market Rents
- Studio
- $1,000/mo
- 1 Bedroom
- $1,030/mo
- 2 Bedroom
- $1,150/mo
- 3 Bedroom
- $1,470/mo
- 4 Bedroom
- $1,730/mo
Investment Metrics
- Cap Rate
- 2.2%
- Cash-on-Cash Return
- -18.1%
- Price-to-Rent Ratio
- 21.0
- 1% Rule
- 0.40%
- Gross Rent Multiplier
- 21.0
- 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 →