Zip Code 80031 — Westminster, CO
🟡MODERATE— average returnsF
Poor
Negative cash flow likely · Score: 32/100
Cap Rate
4.5%
Monthly Cash Flow
-$810
Median Home Price
$510,765
DSCR
0.70
Fair Market Rents
- Studio
- $1,850/mo
- 1 Bedroom
- $2,050/mo
- 2 Bedroom
- $2,460/mo
- 3 Bedroom
- $3,210/mo
- 4 Bedroom
- $3,600/mo
Investment Metrics
- Cap Rate
- 4.5%
- Cash-on-Cash Return
- -8.3%
- Price-to-Rent Ratio
- 13.3
- 1% Rule
- 0.63%
- Gross Rent Multiplier
- 13.3
- 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 →