Zip Code 23185 — Williamsburg, VA
🔴WEAK— appreciation play onlyCap Rate
2.8%
Monthly Cash Flow
-$1,396
Median Home Price
$462,702
DSCR
0.43
🏠 Fair Market Rents
- Studio
- $1,290/mo
- 1 Bedroom
- $1,300/mo
- 2 Bedroom
- $1,510/mo
- 3 Bedroom
- $2,100/mo
- 4 Bedroom
- $2,560/mo
📊 Investment Metrics
- Cap Rate
- 2.8%
- Cash-on-Cash Return
- -15.7%
- Price-to-Rent Ratio
- 18.4
- 1% Rule
- 0.45%
- Gross Rent Multiplier
- 18.4
- 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 →