Zip Code 20004 — Washington, DC
🟢GOOD— solid returnsCap Rate
6.9%
Monthly Cash Flow
+$171
Median Home Price
$429,696
DSCR
1.07
🏠 Fair Market Rents
- Studio
- $2,610/mo
- 1 Bedroom
- $2,650/mo
- 2 Bedroom
- $3,010/mo
- 3 Bedroom
- $3,740/mo
- 4 Bedroom
- $4,440/mo
📊 Investment Metrics
- Cap Rate
- 6.9%
- Cash-on-Cash Return
- 2.1%
- Price-to-Rent Ratio
- 9.6
- 1% Rule
- 0.87%
- Gross Rent Multiplier
- 9.6
- 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 →