Zip Code 98077 — Woodinville, WA
🔴POOR— negative cash flow likelyCap Rate
1.1%
Monthly Cash Flow
-$6,764
Median Home Price
$1,536,698
DSCR
0.17
🏠 Fair Market Rents
- Studio
- $2,760/mo
- 1 Bedroom
- $2,830/mo
- 2 Bedroom
- $3,300/mo
- 3 Bedroom
- $4,380/mo
- 4 Bedroom
- $5,090/mo
📊 Investment Metrics
- Cap Rate
- 1.1%
- Cash-on-Cash Return
- -23.0%
- Price-to-Rent Ratio
- 29.2
- 1% Rule
- 0.29%
- Gross Rent Multiplier
- 29.2
- 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 →