%
CapRateCity
Free cap rate calculators for every US market
← All markets

Cap Rate Analysis: El Paso, TX

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

Challenging for pure cash flow
Based on $195,000 median price and $1,080/mo median rent
Est. Cap Rate
3.69%
1% Rule
0.55%
Fails
GRM
15.0x
Price / Income
4.2x

Market Data

Median Home Price$195,000
Median Monthly Rent$1,080
Property Tax Rate1.74%
Population681,728
Population Growth0.6% / yr
Median Household Income$46,100
Vacancy Rate6.2%
Annual Appreciation2.3%

Cap Rate Calculator — El Paso

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.74% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.90%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$5,652
net operating income
Gross Rent Multiplier
15.0x
High (>15)
1% Rule
0.55%
✗ Fails
Monthly Cash Flow
$471
before debt service
Annual Breakdown
Gross Rental Income$12,960
Less Vacancy−$804
Effective Income$12,156
Less Operating Expenses−$6,504
Net Operating Income$5,652

Cash-on-Cash Return — El Paso

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

$
$48,750
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-7.20%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$54,600
$48,750 down + $5,850 closing
Monthly Mortgage
$953
on $146K loan
Monthly Cash Flow
$-327
after all expenses
Annual Cash Flow
$-3,929
before taxes
Cash Flow Breakdown
Monthly Rent$1,080
Less Expenses−$454
Less Mortgage−$953
Monthly Cash Flow$-327

Is El Paso a Good Place to Invest in Rental Property?

El Paso, TX has a population of 681,728 and has been growing at 0.6% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $195,000 paired with median rents of $1,080/mo produces an estimated cap rate of 3.69%.

Property taxes at 1.74% 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 6.2% 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 $46,100. 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 2.3% 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, El Paso 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.

Run a BRRRR analysis for El Paso
Model a buy-rehab-refinance deal with El Paso data pre-loaded.
Open BRRRR Calculator →