Zip Code 21797 — Woodbine, MD
🔴POOR— negative cash flow likelyCap Rate
1.5%
Monthly Cash Flow
-$3,333
Median Home Price
$815,812
DSCR
0.23
🏠 Fair Market Rents
- Studio
- $1,620/mo
- 1 Bedroom
- $1,750/mo
- 2 Bedroom
- $2,080/mo
- 3 Bedroom
- $2,640/mo
- 4 Bedroom
- $3,060/mo
📊 Investment Metrics
- Cap Rate
- 1.5%
- Cash-on-Cash Return
- -21.3%
- Price-to-Rent Ratio
- 25.8
- 1% Rule
- 0.32%
- Gross Rent Multiplier
- 25.8
- 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 →