%
CapRateCity
Free cap rate calculators for every US market
MarketsTexasOdessa

Cap Rate Analysis: Odessa, TX

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

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

Moderate — source deals carefully
Based on $250,000 median price and $1,610/mo median rent
Est. Cap Rate
4.76%
1% Rule
0.64%
Fails
GRM
12.9x
Price / Income
3.9x

Market Data

Median Home Price$250,000
Median Monthly Rent$1,610
Property Tax Rate1.72%
Population50,000
Population Growth1.8% / yr
Median Household Income$63,735
Vacancy Rate5.8%
Annual Appreciation2.7%

Cap Rate Calculator — Odessa

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.72% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
3.77%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$9,427
net operating income
Gross Rent Multiplier
12.9x
Good (<15)
1% Rule
0.64%
✗ Fails
Monthly Cash Flow
$786
before debt service
Annual Breakdown
Gross Rental Income$19,320
Less Vacancy−$1,121
Effective Income$18,199
Less Operating Expenses−$8,772
Net Operating Income$9,427
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 — Odessa

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

$
$62,500
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-4.94%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$70,000
$62,500 down + $7,500 closing
Monthly Mortgage
$1,222
on $188K loan
Monthly Cash Flow
$-288
after all expenses
Annual Cash Flow
$-3,460
before taxes
Cash Flow Breakdown
Monthly Rent$1,610
Less Expenses−$676
Less Mortgage−$1,222
Monthly Cash Flow$-288

Is Odessa a Good Place to Invest in Rental Property?

Odessa, TX has a population of 50,000 and has been growing at 1.8% annually — above the national average, suggesting steady demand pressure on housing. The median home price of $250,000 paired with median rents of $1,610/mo produces an estimated cap rate of 4.76%.

Property taxes at 1.72% 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 5.8% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 3.9x, homes cost about 3.9 times the local median income of $63,735. This relatively affordable ratio suggests a deep pool of renters who find buying out of reach, supporting rental demand. Home values have appreciated at roughly 2.7% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: Odessa presents moderate opportunities. Cap rates near 4.76% 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 →

Odessa Investment Guides

Explore Odessa Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Odessa 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 South

St. Petersburg, FL$355K · $1,980/mo
4.8%
Corpus Christi, TX$220K · $1,420/mo
4.8%
Fort Lauderdale, FL$470K · $2,650/mo
4.8%
Norman, OK$240K · $1,360/mo
4.8%
Tampa, FL$355K · $1,980/mo
4.7%
Run a BRRRR analysis for Odessa
Model a buy-rehab-refinance deal with Odessa data pre-loaded.
Open BRRRR Calculator →