Zip Code 37186 — Westmoreland, TN
🔴WEAK— appreciation play onlyCap Rate
3.8%
Monthly Cash Flow
-$628
Median Home Price
$286,593
DSCR
0.59
🏠 Fair Market Rents
- Studio
- $1,100/mo
- 1 Bedroom
- $1,130/mo
- 2 Bedroom
- $1,270/mo
- 3 Bedroom
- $1,590/mo
- 4 Bedroom
- $1,960/mo
📊 Investment Metrics
- Cap Rate
- 3.8%
- Cash-on-Cash Return
- -11.4%
- Price-to-Rent Ratio
- 15.0
- 1% Rule
- 0.55%
- Gross Rent Multiplier
- 15.0
- 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 →