Zip Code 95376 — Tracy, CA
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
2.8%
Monthly Cash Flow
-$1,794
Median Home Price
$598,407
DSCR
0.44
Fair Market Rents
- Studio
- $1,350/mo
- 1 Bedroom
- $1,500/mo
- 2 Bedroom
- $1,940/mo
- 3 Bedroom
- $2,730/mo
- 4 Bedroom
- $3,290/mo
Investment Metrics
- Cap Rate
- 2.8%
- Cash-on-Cash Return
- -15.6%
- Price-to-Rent Ratio
- 18.3
- 1% Rule
- 0.46%
- Gross Rent Multiplier
- 18.3
- 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 →