%
CapRateCity
Free cap rate calculators for every US market
MarketsOregonHermiston

Cap Rate Analysis: Hermiston, OR

Investment metrics, interactive calculators, and data-driven analysis for Hermiston 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 $1,460/mo median rent
Est. Cap Rate
3.73%
1% Rule
0.48%
Fails
GRM
17.4x
Price / Income
5.3x

Market Data

Median Home Price$305,000
Median Monthly Rent$1,460
Property Tax Rate0.94%
Population50,000
Population Growth1% / yr
Median Household Income$57,433
Vacancy Rate4.7%
Annual Appreciation2.5%

Cap Rate Calculator — Hermiston

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.94% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
3.10%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$9,449
net operating income
Gross Rent Multiplier
17.4x
High (>15)
1% Rule
0.48%
✗ Fails
Monthly Cash Flow
$787
before debt service
Annual Breakdown
Gross Rental Income$17,520
Less Vacancy−$823
Effective Income$16,697
Less Operating Expenses−$7,248
Net Operating Income$9,449
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 — Hermiston

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

$
$76,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-9.05%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
$-644
after all expenses
Annual Cash Flow
$-7,731
before taxes
Cash Flow Breakdown
Monthly Rent$1,460
Less Expenses−$613
Less Mortgage−$1,491
Monthly Cash Flow$-644

Is Hermiston a Good Place to Invest in Rental Property?

Hermiston, OR has a population of 50,000 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 $305,000 paired with median rents of $1,460/mo produces an estimated cap rate of 3.73%.

Property taxes at 0.94% fall within the national average range and shouldn't present unusual challenges. The vacancy rate of 4.7% is impressively low, indicating tight rental supply and strong tenant demand — favorable for landlords.

At a price-to-income ratio of 5.3x, homes cost about 5.3 times the local median income of $57,433. This moderate ratio indicates a balanced rent-vs-buy market. Home values have appreciated at roughly 2.5% 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, Hermiston 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 →

Hermiston Investment Guides

Explore Hermiston Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Hermiston 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 West

Show Low, AZ$390K · $1,770/mo
3.7%
Las Cruces, NM$285K · $1,340/mo
3.7%
Elko, NV$355K · $1,600/mo
3.8%
Pueblo, CO$285K · $1,300/mo
3.8%
Merced, CA$415K · $1,880/mo
3.6%
Run a BRRRR analysis for Hermiston
Model a buy-rehab-refinance deal with Hermiston data pre-loaded.
Open BRRRR Calculator →