%
CapRateCity
Free cap rate calculators for every US market
MarketsUtahHeber

Heber, UT Cap Rate: 1.38% — Rental Property Analysis

Heber is a premium-priced metro in the West with a small but investable metro of 50,000. At a 1.38% estimated cap rate, this is a appreciation-focused market where rents of $2,710/mo lag behind home prices. With a median home price of $1,130,000 and steady population growth supports long-term rental demand, Heber 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 $1,130,000 median price and $2,710/mo median rent
Est. Cap Rate
1.38%
1% Rule
0.24%
Fails
GRM
34.7x
Price / Income
20.3x

Market Data

Median Home Price$1,130,000
Median Monthly Rent$2,710
Property Tax Rate0.57%
Population50,000
Population Growth2% / yr
Median Household Income$55,575
Vacancy Rate4.3%
Annual Appreciation2.8%

2026 Market Update: Heber

Heber's 0.2% rent-to-price ratio is well below the 1% rule. At median prices of $1,130,000, the $2,710/mo rent produces only $1,303/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 ($226K at 7%) would result in approximately $-4,709/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 20% of gross rent here — one of the highest ratios in our dataset. This significantly compresses margins and makes Heber a market where tax-conscious underwriting is essential. Every deal should be stress-tested with potential assessment increases.

Deal Modeling & Scenarios for Heber

All figures below are computed from Heber's real market medians. Use them as a baseline; override with property-specific numbers in the calculators.

Property Tax Bill in Real Dollars

Annual$6,441
Monthly$537
% of Gross Rent19.8%

At 0.57% effective rate on the $1,130,000 median price, the annual tax bill is $6,441 — that's very low (bottom 15% of US markets) (-46% vs the national average of ~1.06%). Verify the actual assessed value before purchase; sale-triggered reassessments can push the bill higher than the seller's current statement.

5-Year Cap Rate Trajectory

If Heber continues appreciating at 2.8%/yr while rents grow at a conservative 3%/yr, cap rate holds roughly steady as price growth outpaces rent. Year-by-year projection at the median:

YearEst. PriceEst. Rent/MoCap Rate
Today$1.1M$2,7101.4%
Year 1$1.2M$2,7911.4%
Year 2$1.2M$2,8751.4%
Year 3$1.2M$2,9611.4%
Year 4$1.3M$3,0501.4%
Year 5$1.3M$3,1421.4%

Three Financing Scenarios

Same median-priced Heber property — different capital structures. All-cash maximizes cap rate. Leverage trades cash flow for higher cash-on-cash return when the spread between cap rate and borrowing cost is positive.

ScenarioCash InvestedMonthly Cash FlowAnnual CFCash-on-Cash
All cash$1.1M$1,303$15,6411.4%
20% down conventional @ 7%$260K$-4,708$-56,499-21.7%
25% down DSCR @ 8.5%$328K$-5,214$-62,567-19.1%

Three Price Tiers: Below, At, and Above the Median

Properties don't always trade at the median. Lower-priced units typically offer higher cap rates but harder operations; higher-priced properties tend to compress cap rates while attracting better tenants. All-cash assumptions below:

TierPriceRent/MoNOI/YrCap RateMonthly CF
Below median (~75% price)$848K$2,304$13,8151.6%$1,151
At median$1.1M$2,710$14,9571.3%$1,246
Above median (~125% price)$1.4M$3,116$16,1001.1%$1,342

Total Return Over a 5-Year Hold

Cap rate is just one piece. Real estate returns come from four sources: cash flow, appreciation, principal paydown, and tax benefits. Assuming 20% down conventional financing at 7% and a 5-year hold at Heber's historical appreciation rate of 2.8%:

Cash Flow (5yr)$-282,493
Appreciation$167K
Principal Paydown$68K
Total Return$-47,382

On a $226K down payment, that's a -21.0% total ROI over 5 years (not annualized). Tax benefits from depreciation are additional and depend on your personal tax bracket.

Risk Flags Specific to Heber

Automated checks against the underlying data — surface only the risks that actually apply to Heber, not generic boilerplate:

Watch closelyRent-to-price ratio of 0.24% is well below the 1% rule. Achieving positive cash flow at median prices requires below-market purchases, larger down payments, or value-add strategies.
Worth notingPrice-to-income ratio of 20.3x suggests homeownership is stretched locally — supports rental demand, but limits the buyer pool for any future exit.

Cap Rate Calculator — Heber

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.57% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
1.27%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$14,298
net operating income
Gross Rent Multiplier
34.7x
High (>15)
1% Rule
0.24%
✗ Fails
Monthly Cash Flow
$1,191
before debt service
Annual Breakdown
Gross Rental Income$32,520
Less Vacancy−$1,398
Effective Income$31,122
Less Operating Expenses−$16,824
Net Operating Income$14,298
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 — Heber

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

$
$282,500
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-14.99%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$316,400
$282,500 down + $33,900 closing
Monthly Mortgage
$5,525
on $848K loan
Monthly Cash Flow
$-3,953
after all expenses
Annual Cash Flow
$-47,437
before taxes
Cash Flow Breakdown
Monthly Rent$2,710
Less Expenses−$1,138
Less Mortgage−$5,525
Monthly Cash Flow$-3,953

Is Heber a Good Place to Invest in Rental Property?

Heber, UT has a population of 50,000 and has been growing at 2% annually — above the national average, suggesting steady demand pressure on housing. The median home price of $1,130,000 paired with median rents of $2,710/mo produces an estimated cap rate of 1.38%.

Property taxes at 0.57% are well below the national average of ~1.1%, providing a meaningful cash flow advantage many investors overlook. The vacancy rate of 4.3% is impressively low, indicating tight rental supply and strong tenant demand — favorable for landlords.

At a price-to-income ratio of 20.3x, homes cost about 20.3 times the local median income of $55,575. 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, Heber 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 →

Explore Heber Data

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

Similar Markets in the West

Hailey, ID$1.0M · $2,530/mo
1.4%
Hood River, OR$670K · $1,890/mo
1.5%
Missoula, MT$560K · $1,500/mo
1.5%
Moscow, ID$465K · $1,200/mo
1.5%
Jackson, WY$1.4M · $3,620/mo
1.6%
Run a BRRRR analysis for Heber
Model a buy-rehab-refinance deal with Heber data pre-loaded.
Open BRRRR Calculator →