Zip Code 28678 — Stony Point, NC
🔴WEAK— appreciation play onlyCap Rate
3.3%
Monthly Cash Flow
-$696
Median Home Price
$271,202
DSCR
0.52
🏠 Fair Market Rents
- Studio
- $860/mo
- 1 Bedroom
- $890/mo
- 2 Bedroom
- $1,040/mo
- 3 Bedroom
- $1,380/mo
- 4 Bedroom
- $1,640/mo
📊 Investment Metrics
- Cap Rate
- 3.3%
- Cash-on-Cash Return
- -13.4%
- Price-to-Rent Ratio
- 16.4
- 1% Rule
- 0.51%
- Gross Rent Multiplier
- 16.4
- 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 →