%
CapRateCity
Free cap rate calculators for every US market
MarketsTexasAthens

Athens, TX Cap Rate: 3.32% — Rental Property Analysis

Athens is a mid-range market in the South with a small but investable metro of 50,000. At a 3.32% estimated cap rate, this is a appreciation-focused market where rents of $1,370/mo lag behind home prices. With a median home price of $265,000 and steady population growth supports long-term rental demand, Athens is primarily an appreciation play that requires creative strategies to generate positive cash flow.

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%

2026 Market Update: Athens

Athens's 0.5% rent-to-price ratio is well below the 1% rule. At median prices of $265,000, the $1,370/mo rent produces only $734/mo in NOI. Investors here need to target below-median properties or pursue value-add strategies to make the numbers work.

At current rates, a 20% down conventional loan ($53K at 7%) would result in approximately $-676/mo cash flow — negative at median prices. Larger down payments, seller financing, or buying 15–25% below median are strategies to turn the numbers positive.

Property taxes consume 28% of gross rent here — one of the highest ratios in our dataset. This significantly compresses margins and makes Athens a market where tax-conscious underwriting is essential. Every deal should be stress-tested with potential assessment increases.

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 →
Analyze listings in Athens instantly — cap rate, cash flow & more on every Zillow listing
Chrome Extension →
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.

Related Cities Near Athens

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 →