Zip Code 80602 — Thornton, CO
🟡MODERATE— average returnsCap Rate
4.6%
Monthly Cash Flow
-$972
Median Home Price
$651,701
DSCR
0.72
🏠 Fair Market Rents
- Studio
- $2,400/mo
- 1 Bedroom
- $2,660/mo
- 2 Bedroom
- $3,190/mo
- 3 Bedroom
- $4,170/mo
- 4 Bedroom
- $4,670/mo
📊 Investment Metrics
- Cap Rate
- 4.6%
- Cash-on-Cash Return
- -7.8%
- Price-to-Rent Ratio
- 13.0
- 1% Rule
- 0.64%
- Gross Rent Multiplier
- 13.0
- 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 →