Zip Code 80021 — Westminster, CO
🟡MODERATE— average returnsF
Poor
Negative cash flow likely · Score: 28/100
Cap Rate
4.1%
Monthly Cash Flow
-$1,084
Median Home Price
$562,407
DSCR
0.64
Fair Market Rents
- Studio
- $1,910/mo
- 1 Bedroom
- $2,110/mo
- 2 Bedroom
- $2,530/mo
- 3 Bedroom
- $3,300/mo
- 4 Bedroom
- $3,710/mo
Investment Metrics
- Cap Rate
- 4.1%
- Cash-on-Cash Return
- -10.1%
- Price-to-Rent Ratio
- 14.2
- 1% Rule
- 0.59%
- Gross Rent Multiplier
- 14.2
- 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 →