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

Cap Rate Analysis: Johnson City, TN

Investment metrics, interactive calculators, and data-driven analysis for Johnson City rental properties.

Moderate — source deals carefully
Based on $235,000 median price and $1,200/mo median rent
Est. Cap Rate
4.48%
1% Rule
0.51%
Fails
GRM
16.3x
Price / Income
5.5x

Market Data

Median Home Price$235,000
Median Monthly Rent$1,200
Property Tax Rate0.52%
Population72,000
Population Growth1% / yr
Median Household Income$42,800
Vacancy Rate5.4%
Annual Appreciation3%

Cap Rate Calculator — Johnson City

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.52% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
3.77%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$8,870
net operating income
Gross Rent Multiplier
16.3x
High (>15)
1% Rule
0.51%
✗ Fails
Monthly Cash Flow
$739
before debt service
Annual Breakdown
Gross Rental Income$14,400
Less Vacancy−$778
Effective Income$13,622
Less Operating Expenses−$4,752
Net Operating Income$8,870

Cash-on-Cash Return — Johnson City

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

$
$58,750
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-8.26%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$65,800
$58,750 down + $7,050 closing
Monthly Mortgage
$1,149
on $176K loan
Monthly Cash Flow
$-453
after all expenses
Annual Cash Flow
$-5,436
before taxes
Cash Flow Breakdown
Monthly Rent$1,200
Less Expenses−$504
Less Mortgage−$1,149
Monthly Cash Flow$-453

Is Johnson City a Good Place to Invest in Rental Property?

Johnson City, TN has a population of 72,000 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 $235,000 paired with median rents of $1,200/mo produces an estimated cap rate of 4.48%.

Property taxes at 0.52% are well below the national average of ~1.1%, providing a meaningful cash flow advantage many investors overlook. The vacancy rate of 5.4% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 5.5x, homes cost about 5.5 times the local median income of $42,800. This moderate ratio indicates a balanced rent-vs-buy market. Home values have appreciated at roughly 3% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: Johnson City presents moderate opportunities. Cap rates near 4.48% mean deals need careful sourcing — look for value-add rehabs or emerging neighborhoods where rents are climbing.

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