Zip Code 12168 — Stephentown, NY
🔴WEAK— appreciation play onlyCap Rate
2.8%
Monthly Cash Flow
-$954
Median Home Price
$316,769
DSCR
0.43
🏠 Fair Market Rents
- Studio
- $880/mo
- 1 Bedroom
- $980/mo
- 2 Bedroom
- $1,190/mo
- 3 Bedroom
- $1,440/mo
- 4 Bedroom
- $1,590/mo
📊 Investment Metrics
- Cap Rate
- 2.8%
- Cash-on-Cash Return
- -15.7%
- Price-to-Rent Ratio
- 18.3
- 1% Rule
- 0.45%
- Gross Rent Multiplier
- 18.3
- 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 →