%
CapRateCity
Free cap rate calculators for every US market
MarketsTexasCollege Station

Cap Rate Analysis: College Station, TX

Investment metrics, interactive calculators, and data-driven analysis for College Station 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 $305,000 median price and $1,620/mo median rent
Est. Cap Rate
3.48%
1% Rule
0.53%
Fails
GRM
15.7x
Price / Income
4.8x

Market Data

Median Home Price$305,000
Median Monthly Rent$1,620
Property Tax Rate1.72%
Population50,000
Population Growth1.8% / yr
Median Household Income$63,735
Vacancy Rate5.8%
Annual Appreciation2.7%

Cap Rate Calculator — College Station

Pre-filled with College Station 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
2.73%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$8,340
net operating income
Gross Rent Multiplier
15.7x
High (>15)
1% Rule
0.53%
✗ Fails
Monthly Cash Flow
$695
before debt service
Annual Breakdown
Gross Rental Income$19,440
Less Vacancy−$1,128
Effective Income$18,312
Less Operating Expenses−$9,972
Net Operating Income$8,340
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 — College Station

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

$
$76,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-7.75%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$85,400
$76,250 down + $9,150 closing
Monthly Mortgage
$1,491
on $229K loan
Monthly Cash Flow
$-551
after all expenses
Annual Cash Flow
$-6,615
before taxes
Cash Flow Breakdown
Monthly Rent$1,620
Less Expenses−$680
Less Mortgage−$1,491
Monthly Cash Flow$-551

Is College Station a Good Place to Invest in Rental Property?

College Station, 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 $305,000 paired with median rents of $1,620/mo produces an estimated cap rate of 3.48%.

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 4.8x, homes cost about 4.8 times the local median income of $63,735. This moderate ratio indicates a balanced rent-vs-buy market. 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, College Station 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 →

College Station Investment Guides

Explore College Station Data

Free Download
Top 25 Cash Flow Cities (2026)
See how College Station 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

Concord, NC$385K · $1,720/mo
3.5%
Charlotte, NC$385K · $1,720/mo
3.5%
Sevierville, TN$395K · $1,740/mo
3.5%
Baltimore, MD$395K · $1,860/mo
3.4%
Killeen, TX$250K · $1,320/mo
3.4%
Run a BRRRR analysis for College Station
Model a buy-rehab-refinance deal with College Station data pre-loaded.
Open BRRRR Calculator →