Zip Code 85749 — Tucson, AZ
🔴POOR— negative cash flow likelyF
Poor
Negative cash flow likely · Score: 14/100
Cap Rate
1.7%
Monthly Cash Flow
-$2,538
Median Home Price
$654,014
DSCR
0.27
Fair Market Rents
- Studio
- $1,100/mo
- 1 Bedroom
- $1,230/mo
- 2 Bedroom
- $1,620/mo
- 3 Bedroom
- $2,280/mo
- 4 Bedroom
- $2,670/mo
Investment Metrics
- Cap Rate
- 1.7%
- Cash-on-Cash Return
- -20.3%
- Price-to-Rent Ratio
- 23.9
- 1% Rule
- 0.35%
- Gross Rent Multiplier
- 23.9
- 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 →