Zip Code 85705 — Tucson, AZ
🟡MODERATE— average returnsCap Rate
4.6%
Monthly Cash Flow
-$373
Median Home Price
$256,160
DSCR
0.73
🏠 Fair Market Rents
- Studio
- $790/mo
- 1 Bedroom
- $890/mo
- 2 Bedroom
- $1,170/mo
- 3 Bedroom
- $1,650/mo
- 4 Bedroom
- $1,930/mo
📊 Investment Metrics
- Cap Rate
- 4.6%
- Cash-on-Cash Return
- -7.6%
- Price-to-Rent Ratio
- 12.9
- 1% Rule
- 0.64%
- Gross Rent Multiplier
- 12.9
- 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 →