Zip Code 94087 — Sunnyvale, CA
🔴POOR— negative cash flow likelyCap Rate
-0.2%
Monthly Cash Flow
-$15,932
Median Home Price
$2,898,235
DSCR
-0.03
🏠 Fair Market Rents
- Studio
- $2,610/mo
- 1 Bedroom
- $2,950/mo
- 2 Bedroom
- $3,430/mo
- 3 Bedroom
- $4,390/mo
- 4 Bedroom
- $4,850/mo
📊 Investment Metrics
- Cap Rate
- -0.2%
- Cash-on-Cash Return
- -28.7%
- Price-to-Rent Ratio
- 55.0
- 1% Rule
- 0.15%
- Gross Rent Multiplier
- 55.0
- 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 →