Zip Code 85387 — Surprise, AZ
🟡MODERATE— average returnsF
Poor
Negative cash flow likely · Score: 32/100
Cap Rate
4.6%
Monthly Cash Flow
-$669
Median Home Price
$457,031
DSCR
0.72
Fair Market Rents
- Studio
- $1,690/mo
- 1 Bedroom
- $1,850/mo
- 2 Bedroom
- $2,170/mo
- 3 Bedroom
- $2,940/mo
- 4 Bedroom
- $3,340/mo
Investment Metrics
- Cap Rate
- 4.6%
- Cash-on-Cash Return
- -7.6%
- Price-to-Rent Ratio
- 13.0
- 1% Rule
- 0.64%
- Gross Rent Multiplier
- 13.0
- 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 →