Zip Code 48095 — Washington, MI
🔴POOR— negative cash flow likelyCap Rate
0.8%
Monthly Cash Flow
-$2,479
Median Home Price
$533,305
DSCR
0.13
🏠 Fair Market Rents
- Studio
- $770/mo
- 1 Bedroom
- $860/mo
- 2 Bedroom
- $1,100/mo
- 3 Bedroom
- $1,360/mo
- 4 Bedroom
- $1,470/mo
📊 Investment Metrics
- Cap Rate
- 0.8%
- Cash-on-Cash Return
- -24.3%
- Price-to-Rent Ratio
- 32.7
- 1% Rule
- 0.26%
- Gross Rent Multiplier
- 32.7
- 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 →