%
CapRateCity
Free cap rate calculators for every US market
MarketsArizonaFlagstaff

Flagstaff, AZ Cap Rate: 2.73% — Rental Property Analysis

Flagstaff is a premium-priced metro in the West with a smaller market with 76,800 residents. At a 2.73% estimated cap rate, this is a appreciation-focused market where rents of $2,250/mo lag behind home prices. With a median home price of $615,000 and steady population growth supports long-term rental demand, Flagstaff 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 $615,000 median price and $2,250/mo median rent
Est. Cap Rate
2.73%
1% Rule
0.37%
Fails
GRM
22.8x
Price / Income
11.6x

Market Data

Median Home Price$615,000
Median Monthly Rent$2,250
Property Tax Rate0.66%
Population76,800
Population Growth1% / yr
Median Household Income$52,800
Vacancy Rate4.5%
Annual Appreciation2.8%

2026 Market Update: Flagstaff

Flagstaff's 0.4% rent-to-price ratio is well below the 1% rule. At median prices of $615,000, the $2,250/mo rent produces only $1,401/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 ($123K at 7%) would result in approximately $-1,871/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.

The 22.8x gross rent multiplier and 4.5% vacancy rate position Flagstaff as a growth-dependent market. With annual appreciation at 2.8%, total returns (cash flow + equity growth) run approximately 5.5% before financing leverage.

Cap Rate Calculator — Flagstaff

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.66% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.34%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$14,409
net operating income
Gross Rent Multiplier
22.8x
High (>15)
1% Rule
0.37%
✗ Fails
Monthly Cash Flow
$1,201
before debt service
Annual Breakdown
Gross Rental Income$27,000
Less Vacancy−$1,215
Effective Income$25,785
Less Operating Expenses−$11,376
Net Operating Income$14,409
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 — Flagstaff

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

$
$153,750
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-11.86%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$172,200
$153,750 down + $18,450 closing
Monthly Mortgage
$3,007
on $461K loan
Monthly Cash Flow
$-1,702
after all expenses
Annual Cash Flow
$-20,424
before taxes
Cash Flow Breakdown
Monthly Rent$2,250
Less Expenses−$945
Less Mortgage−$3,007
Monthly Cash Flow$-1,702

Is Flagstaff a Good Place to Invest in Rental Property?

Flagstaff, AZ has a population of 76,800 and has been growing at 1% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $615,000 paired with median rents of $2,250/mo produces an estimated cap rate of 2.73%.

Property taxes at 0.66% are well below the national average of ~1.1%, providing a meaningful cash flow advantage many investors overlook. The vacancy rate of 4.5% is impressively low, indicating tight rental supply and strong tenant demand — favorable for landlords.

At a price-to-income ratio of 11.6x, homes cost about 11.6 times the local median income of $52,800. This elevated ratio means homeownership is stretched, supporting rental demand but limiting buyer pools. Home values have appreciated at roughly 2.8% 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, Flagstaff 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 →

Flagstaff Investment Guides

Explore Flagstaff Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Flagstaff compares to the best cash flow markets in America.
Get the Report →
Analyze listings in Flagstaff 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 Flagstaff

Similar Markets in the West

Boise City, ID$485K · $1,760/mo
2.7%
Gardnerville Ranchos, NV$680K · $2,440/mo
2.7%
Honolulu, HI$845K · $2,800/mo
2.7%
Urban Honolulu, HI$845K · $2,800/mo
2.7%
Nampa, ID$485K · $1,760/mo
2.7%
Run a BRRRR analysis for Flagstaff
Model a buy-rehab-refinance deal with Flagstaff data pre-loaded.
Open BRRRR Calculator →