%
CapRateCity
Free cap rate calculators for every US market
MarketsCaliforniaModesto

Modesto, CA Cap Rate: 3.53% — Rental Property Analysis

Modesto is one of the larger Central Valley California metros — agriculture-anchored with growing Bay Area cost-of-living spillover. The 3.53% cap rate at a $460,000 median price keeps the 0.45% rent-to-price ratio closer to functional than coastal CA — Modesto is one of the rare California markets where cash-flow math approaches working. Population growth at 0.5%/yr is steady.

Employment is anchored by E&J Gallo Winery (privately-held — one of the larger US wine companies, headquartered and substantially operated in Modesto), the broader Central Valley agricultural economy (Stanislaus County is one of the higher-grossing agricultural counties in the US — almonds, walnuts, dairy, peaches, and the broader produce-and-processing base), Memorial Medical Center and Doctors Medical Center (the dominant regional medical systems), the broader Stanislaus County government, California State University Stanislaus in nearby Turlock, the Stanislaus Food Products Company, the broader Bay Area commuter base (Modesto residents who commute work in the East Bay / Tri-Valley — the ACE train Lathrop station and Highway 580 commute), and a meaningful logistics base tied to the I-5 / Highway 99 corridor. Submarkets stratify cleanly: the College area near MJC is walkable urban-historic with strong appreciation; the broader Carver / North Modesto and the Coffee Road corridor draw professional family rentals; Riverbank and Salida east extend the metro; the south Modesto and parts of the central zone offer deeper-value workforce inventory; the broader Stanislaus County agricultural communities (Ceres, Turlock) have distinct economies.

California Prop 13 caps assessed-value growth at 2% — the 0.75% headline is what new buyers pay if purchased today; verify per parcel. State income tax is highly graduated. AB 1482 statewide rent caps apply (5%+CPI, 10% max). The structural advantages: Bay Area cost-of-living migration is genuinely durable; agricultural employment is structurally stable through most cycles; cost basis is among the lowest in CA metros that are within reasonable Bay Area commute distance; cash-flow math closer to functional than coastal CA. The structural risks: agricultural water access has tightened with the Sustainable Groundwater Management Act and continued drought cycles affecting Central Valley irrigation; Modesto has had historical per-block variance and some neighborhood-specific challenges; San Joaquin Valley air-quality issues affect some submarkets. For investors who want California exposure with cash-flow math closer to working than coastal CA, Modesto is the most underrated Central Valley option.

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 $460,000 median price and $2,060/mo median rent
Est. Cap Rate
3.53%
1% Rule
0.45%
Fails
GRM
18.6x
Price / Income
8.2x

Market Data

Median Home Price$460,000
Median Monthly Rent$2,060
Property Tax Rate0.75%
Population218,000
Population Growth0.5% / yr
Median Household Income$56,200
Vacancy Rate5.5%
Annual Appreciation2.6%

2026 Market Update: Modesto

Modesto's 0.4% rent-to-price ratio is well below the 1% rule. At median prices of $460,000, the $2,060/mo rent produces only $1,353/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 ($92K at 7%) would result in approximately $-1,094/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 18.6x gross rent multiplier and 5.5% vacancy rate position Modesto as a growth-dependent market. With annual appreciation at 2.6%, total returns (cash flow + equity growth) run approximately 6.1% before financing leverage.

Deal Modeling & Scenarios for Modesto

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

Property Tax Bill in Real Dollars

Annual$3,450
Monthly$288
% of Gross Rent14.0%

At 0.75% effective rate on the $460,000 median price, the annual tax bill is $3,450 — that's below national average (-29% 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 Modesto continues appreciating at 2.6%/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$460K$2,0603.5%
Year 1$472K$2,1223.5%
Year 2$484K$2,1853.6%
Year 3$497K$2,2513.6%
Year 4$510K$2,3193.6%
Year 5$523K$2,3883.6%

Three Financing Scenarios

Same median-priced Modesto 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$460K$1,353$16,2303.5%
20% down conventional @ 7%$106K$-1,095$-13,136-12.4%
25% down DSCR @ 8.5%$133K$-1,301$-15,606-11.7%

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)$345K$1,751$12,5273.6%$1,044
At median$460K$2,060$14,1153.1%$1,176
Above median (~125% price)$575K$2,369$15,7032.7%$1,309

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 Modesto's historical appreciation rate of 2.6%:

Cash Flow (5yr)$-65,680
Appreciation$63K
Principal Paydown$28K
Total Return$25K

On a $92K down payment, that's a 27.1% total ROI over 5 years (not annualized). Tax benefits from depreciation are additional and depend on your personal tax bracket.

Risk Flags Specific to Modesto

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

Watch closelyRent-to-price ratio of 0.45% 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 8.2x suggests homeownership is stretched locally — supports rental demand, but limits the buyer pool for any future exit.

Cap Rate Calculator — Modesto

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.75% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.96%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$13,616
net operating income
Gross Rent Multiplier
18.6x
High (>15)
1% Rule
0.45%
✗ Fails
Monthly Cash Flow
$1,135
before debt service
Annual Breakdown
Gross Rental Income$24,720
Less Vacancy−$1,360
Effective Income$23,360
Less Operating Expenses−$9,744
Net Operating Income$13,616
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 — Modesto

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

$
$115,000
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-9.82%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$128,800
$115,000 down + $13,800 closing
Monthly Mortgage
$2,249
on $345K loan
Monthly Cash Flow
$-1,054
after all expenses
Annual Cash Flow
$-12,650
before taxes
Cash Flow Breakdown
Monthly Rent$2,060
Less Expenses−$865
Less Mortgage−$2,249
Monthly Cash Flow$-1,054

Is Modesto a Good Place to Invest in Rental Property?

Modesto, CA has a population of 218,000 and has been growing at 0.5% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $460,000 paired with median rents of $2,060/mo produces an estimated cap rate of 3.53%.

Property taxes at 0.75% are well below the national average of ~1.1%, providing a meaningful cash flow advantage many investors overlook. The vacancy rate of 5.5% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 8.2x, homes cost about 8.2 times the local median income of $56,200. This elevated ratio means homeownership is stretched, supporting rental demand but limiting buyer pools. Home values have appreciated at roughly 2.6% 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, Modesto 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 →

Modesto Investment Guides

Explore Modesto Data

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

Similar Markets in the West

Yuba City, CA$425K · $1,890/mo
3.5%
Pahrump, NV$355K · $1,530/mo
3.6%
Stockton, CA$525K · $2,360/mo
3.6%
Twin Falls, ID$375K · $1,650/mo
3.6%
Aberdeen, WA$315K · $1,430/mo
3.5%
Run a BRRRR analysis for Modesto
Model a buy-rehab-refinance deal with Modesto data pre-loaded.
Open BRRRR Calculator →