%
CapRateCity
Free cap rate calculators for every US market
MarketsPennsylvaniaPhiladelphia

Philadelphia, PA Cap Rate: 3.45% — Rental Property Analysis

Philadelphia's rental property thesis is shaped by housing stock that's older than almost any other major US metro — much of the rentable inventory is pre-1940 rowhomes or pre-war small multifamily. The 3.45% cap rate at a $375,000 median price sits in working cash-flow territory, with the 0.50% rent-to-price ratio competitive within Northeast metros where high prices typically compress the math. The age of the inventory is both the advantage (sub-$300K duplexes still exist in functional neighborhoods) and the challenge (knob-and-tube electrical, lead paint disclosure, cast-iron sewer laterals, and structural issues that don't show up in cap rate spreadsheets).

Eds-and-meds dominate the employment anchors — Penn / Penn Medicine, Drexel, Temple, Jefferson, CHOP, and the broader University City medical complex. Comcast's corporate headquarters and a deep financial services sector add white-collar stability. Submarkets matter intensely: Center City, Fairmount, Northern Liberties, Fishtown, and Graduate Hospital have premium urban rents and tight inventory. South Philly, Manayunk, and Bella Vista offer walkable mid-tier rentals. Kensington, Strawberry Mansion, and parts of West Philly offer deeper value with code-enforcement and tenant-quality realities investors should understand before remote-buying.

Philadelphia's rental license requirements, lead-paint certification (Title 6 inspection), Certificate of Rental Suitability, and Use Registration Permit create one of the most active compliance regimes in the country. Non-compliance fines accumulate quickly, and L&I (Licenses & Inspections) actively enforces. Property tax at 1.36% sits in the middle of major metros but the Philadelphia city wage tax (4%) affects net rent if you self-manage and live in the city. The investor edge here is local property management with rental-license expertise — out-of-state hands-off ownership is unusually difficult in Philly relative to other major metros.

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 $375,000 median price and $1,860/mo median rent
Est. Cap Rate
3.45%
1% Rule
0.50%
Fails
GRM
16.8x
Price / Income
7.1x

Market Data

Median Home Price$375,000
Median Monthly Rent$1,860
Property Tax Rate1.36%
Population1,576,251
Population Growth0.2% / yr
Median Household Income$52,800
Vacancy Rate5.8%
Annual Appreciation2.5%

2026 Market Update: Philadelphia

Philadelphia's 0.5% rent-to-price ratio is well below the 1% rule. At median prices of $375,000, the $1,860/mo rent produces only $1,077/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 ($75K at 7%) would result in approximately $-918/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 23% of gross rent here — one of the highest ratios in our dataset. This significantly compresses margins and makes Philadelphia a market where tax-conscious underwriting is essential. Every deal should be stress-tested with potential assessment increases.

Deal Modeling & Scenarios for Philadelphia

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

Property Tax Bill in Real Dollars

Annual$5,100
Monthly$425
% of Gross Rent22.8%

At 1.36% effective rate on the $375,000 median price, the annual tax bill is $5,100 — that's above national average (+28% 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 Philadelphia continues appreciating at 2.5%/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$375K$1,8603.4%
Year 1$384K$1,9163.5%
Year 2$394K$1,9733.5%
Year 3$404K$2,0323.5%
Year 4$414K$2,0933.5%
Year 5$424K$2,1563.5%

Three Financing Scenarios

Same median-priced Philadelphia 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$375K$1,077$12,9253.4%
20% down conventional @ 7%$86K$-918$-11,015-12.8%
25% down DSCR @ 8.5%$109K$-1,086$-13,028-12.0%

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)$281K$1,581$9,8863.5%$824
At median$375K$1,860$10,8542.9%$905
Above median (~125% price)$469K$2,139$11,8222.5%$985

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 Philadelphia's historical appreciation rate of 2.5%:

Cash Flow (5yr)$-55,073
Appreciation$49K
Principal Paydown$23K
Total Return$17K

On a $75K down payment, that's a 22.3% total ROI over 5 years (not annualized). Tax benefits from depreciation are additional and depend on your personal tax bracket.

Risk Flags Specific to Philadelphia

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

Worth notingProperty tax rate of 1.36% is above national average. Verify the assessed value before purchase — sale-triggered reassessments can push your actual bill up.
Watch closelyRent-to-price ratio of 0.50% 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 7.1x suggests homeownership is stretched locally — supports rental demand, but limits the buyer pool for any future exit.

Cap Rate Calculator — Philadelphia

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.36% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.77%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$10,405
net operating income
Gross Rent Multiplier
16.8x
High (>15)
1% Rule
0.50%
✗ Fails
Monthly Cash Flow
$867
before debt service
Annual Breakdown
Gross Rental Income$22,320
Less Vacancy−$1,295
Effective Income$21,025
Less Operating Expenses−$10,620
Net Operating Income$10,405
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 — Philadelphia

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

$
$93,750
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-8.62%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$105,000
$93,750 down + $11,250 closing
Monthly Mortgage
$1,834
on $281K loan
Monthly Cash Flow
$-755
after all expenses
Annual Cash Flow
$-9,054
before taxes
Cash Flow Breakdown
Monthly Rent$1,860
Less Expenses−$781
Less Mortgage−$1,834
Monthly Cash Flow$-755

Is Philadelphia a Good Place to Invest in Rental Property?

Philadelphia, PA has a population of 1,576,251 and has been growing at 0.2% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $375,000 paired with median rents of $1,860/mo produces an estimated cap rate of 3.45%.

Property taxes at 1.36% fall within the national average range and shouldn't present unusual challenges. The vacancy rate of 5.8% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 7.1x, homes cost about 7.1 times the local median income of $52,800. This elevated ratio means homeownership is stretched, supporting rental demand but limiting buyer pools. 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, Philadelphia 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 →

Philadelphia Investment Guides

Explore Philadelphia Data

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

Similar Markets in the Northeast

Auburn, NY$220K · $1,170/mo
3.5%
New Haven, CT$390K · $2,020/mo
3.4%
Trenton, NJ$430K · $2,500/mo
3.5%
New Bedford, MA$310K · $1,480/mo
3.4%
Erie, PA$210K · $1,050/mo
3.4%
Run a BRRRR analysis for Philadelphia
Model a buy-rehab-refinance deal with Philadelphia data pre-loaded.
Open BRRRR Calculator →