%
CapRateCity
Free cap rate calculators for every US market
MarketsTexasAthens

Cap Rate Analysis: Athens, TX

Investment metrics, interactive calculators, and data-driven analysis for Athens rental properties.

Market data powered by Zillow Home Value Index (ZHVI) and Zillow Observed Rent Index (ZORI) · Updated Feb 2026

Challenging for pure cash flow
Based on $265,000 median price and $1,370/mo median rent
Est. Cap Rate
3.32%
1% Rule
0.52%
Fails
GRM
16.1x
Price / Income
4.2x

Market Data

Median Home Price$265,000
Median Monthly Rent$1,370
Property Tax Rate1.72%
Population50,000
Population Growth1.8% / yr
Median Household Income$63,735
Vacancy Rate5.8%
Annual Appreciation2.7%

Cap Rate Calculator — Athens

Pre-filled with Athens medians. Adjust to match a specific property.

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.72% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.61%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$6,906
net operating income
Gross Rent Multiplier
16.1x
High (>15)
1% Rule
0.52%
✗ Fails
Monthly Cash Flow
$576
before debt service
Annual Breakdown
Gross Rental Income$16,440
Less Vacancy−$954
Effective Income$15,486
Less Operating Expenses−$8,580
Net Operating Income$6,906
Sponsored
Analyze Deals Faster with DealCheck
Import any property, get instant investment analysis — cap rates, cash flow, rehab estimates, and offer calculations. Used by 350,000+ investors.
Try DealCheck Free →

Cash-on-Cash Return — Athens

Factor in financing to see your actual return on invested capital in Athens.

$
$66,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-8.10%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$74,200
$66,250 down + $7,950 closing
Monthly Mortgage
$1,296
on $199K loan
Monthly Cash Flow
$-501
after all expenses
Annual Cash Flow
$-6,008
before taxes
Cash Flow Breakdown
Monthly Rent$1,370
Less Expenses−$575
Less Mortgage−$1,296
Monthly Cash Flow$-501

Is Athens a Good Place to Invest in Rental Property?

Athens, TX has a population of 50,000 and has been growing at 1.8% annually — above the national average, suggesting steady demand pressure on housing. The median home price of $265,000 paired with median rents of $1,370/mo produces an estimated cap rate of 3.32%.

Property taxes at 1.72% are notably high and represent a significant drag on cash flow — model this expense carefully, as it can make or break a deal. The vacancy rate of 5.8% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 4.2x, homes cost about 4.2 times the local median income of $63,735. This relatively affordable ratio suggests a deep pool of renters who find buying out of reach, supporting rental demand. Home values have appreciated at roughly 2.7% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: At current median prices, Athens is challenging for pure cash flow investing. Consider BRRRR strategies with below-market purchases, or look at neighboring metros with stronger price-to-rent ratios.

Sponsored
Get AI-Powered Property Insights
Homesage.ai analyzes 140 million properties with AI — spot hidden deals, assess property condition, and find investment opportunities. Free to try.
Analyze Properties →

Athens Investment Guides

Explore Athens Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Athens compares to the best cash flow markets in America.
Get the Report →
Sponsored
Investor Gear
Google Nest Thermostat
Google
$130
FLIR ONE Gen 3 Thermal Camera
FLIR
$179
Schlage Connect Keypad Deadbolt
Schlage
$229
The CapRateCity Report
Weekly market analysis: highest cap rate cities, emerging markets, and deal breakdowns. Free, no spam.

Similar Markets in the South

Tullahoma, TN$310K · $1,310/mo
3.3%
Salisbury, MD$415K · $1,890/mo
3.3%
Richmond, VA$385K · $1,660/mo
3.3%
Houston, TX$305K · $1,620/mo
3.4%
Crestview, FL$435K · $1,920/mo
3.4%
Run a BRRRR analysis for Athens
Model a buy-rehab-refinance deal with Athens data pre-loaded.
Open BRRRR Calculator →