%
CapRateCity
Free cap rate calculators for every US market
MarketsNew YorkIthaca

Ithaca, NY Cap Rate: 4.00% — Rental Property Analysis

Ithaca is a mid-range market in the Northeast with a small but investable metro of 50,000. At a 4.00% estimated cap rate, this is a moderate market where rents of $1,970/mo lag behind home prices. With a median home price of $340,000 and the population has been declining, which investors should factor into long-term projections, Ithaca offers opportunities for investors who source deals carefully.

Market data powered by Zillow Home Value Index (ZHVI) and Zillow Observed Rent Index (ZORI) · Updated Feb 2026

Moderate — source deals carefully
Based on $340,000 median price and $1,970/mo median rent
Est. Cap Rate
4.00%
1% Rule
0.58%
Fails
GRM
14.4x
Price / Income
7.7x

Market Data

Median Home Price$340,000
Median Monthly Rent$1,970
Property Tax Rate1.71%
Population50,000
Population Growth0% / yr
Median Household Income$43,975
Vacancy Rate6.3%
Annual Appreciation2.1%

2026 Market Update: Ithaca

Ithaca's 0.6% rent-to-price ratio is well below the 1% rule. At median prices of $340,000, the $1,970/mo rent produces only $1,135/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 ($68K at 7%) would result in approximately $-674/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 25% of gross rent here — one of the highest ratios in our dataset. This significantly compresses margins and makes Ithaca a market where tax-conscious underwriting is essential. Every deal should be stress-tested with potential assessment increases.

Cap Rate Calculator — Ithaca

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.71% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
3.15%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$10,715
net operating income
Gross Rent Multiplier
14.4x
Good (<15)
1% Rule
0.58%
✗ Fails
Monthly Cash Flow
$893
before debt service
Annual Breakdown
Gross Rental Income$23,640
Less Vacancy−$1,489
Effective Income$22,151
Less Operating Expenses−$11,436
Net Operating Income$10,715
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 — Ithaca

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

$
$85,000
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-6.55%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$95,200
$85,000 down + $10,200 closing
Monthly Mortgage
$1,662
on $255K loan
Monthly Cash Flow
$-519
after all expenses
Annual Cash Flow
$-6,233
before taxes
Cash Flow Breakdown
Monthly Rent$1,970
Less Expenses−$827
Less Mortgage−$1,662
Monthly Cash Flow$-519

Is Ithaca a Good Place to Invest in Rental Property?

Ithaca, NY has a population of 50,000 and has been growing at 0% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $340,000 paired with median rents of $1,970/mo produces an estimated cap rate of 4.00%.

Property taxes at 1.71% 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 6.3% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 7.7x, homes cost about 7.7 times the local median income of $43,975. This elevated ratio means homeownership is stretched, supporting rental demand but limiting buyer pools. Home values have appreciated at roughly 2.1% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: Ithaca presents moderate opportunities. Cap rates near 4.00% mean deals need careful sourcing — look for value-add rehabs or emerging neighborhoods where rents are climbing.

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 →

Ithaca Investment Guides

Explore Ithaca Data

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

Similar Markets in the Northeast

Indiana, PA$155K · $860/mo
4.1%
Vineland, NJ$270K · $1,650/mo
3.9%
Springfield, MA$360K · $1,900/mo
3.9%
Sunbury, PA$165K · $920/mo
4.1%
Dover, DE$365K · $1,690/mo
3.9%
Run a BRRRR analysis for Ithaca
Model a buy-rehab-refinance deal with Ithaca data pre-loaded.
Open BRRRR Calculator →