Zip Code 80241 — Thornton, CO
🟡MODERATE— average returnsCap Rate
4.5%
Monthly Cash Flow
-$808
Median Home Price
$520,162
DSCR
0.71
🏠 Fair Market Rents
- Studio
- $1,900/mo
- 1 Bedroom
- $2,100/mo
- 2 Bedroom
- $2,520/mo
- 3 Bedroom
- $3,290/mo
- 4 Bedroom
- $3,690/mo
📊 Investment Metrics
- Cap Rate
- 4.5%
- Cash-on-Cash Return
- -8.1%
- Price-to-Rent Ratio
- 13.2
- 1% Rule
- 0.63%
- Gross Rent Multiplier
- 13.2
- 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 →