Zip Code 78599 — Weslaco, TX
🟡MODERATE— average returnsCap Rate
4.9%
Monthly Cash Flow
-$228
Median Home Price
$189,653
DSCR
0.77
🏠 Fair Market Rents
- Studio
- $780/mo
- 1 Bedroom
- $780/mo
- 2 Bedroom
- $980/mo
- 3 Bedroom
- $1,280/mo
- 4 Bedroom
- $1,410/mo
📊 Investment Metrics
- Cap Rate
- 4.9%
- Cash-on-Cash Return
- -6.3%
- Price-to-Rent Ratio
- 12.3
- 1% Rule
- 0.67%
- Gross Rent Multiplier
- 12.3
- 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 →