Somerset, KY Cap Rate: 5.85% — Rental Property Analysis
Somerset is one of the most affordable markets in the country in the South with a small but investable metro of 50,000. At a 5.85% estimated cap rate, this is a solid market where rents of $1,120/mo lag behind home prices. With a median home price of $170,000 and steady population growth supports long-term rental demand, Somerset stands out as a market worth serious analysis for rental investors.
Market data powered by Zillow Home Value Index (ZHVI) and Zillow Observed Rent Index (ZORI) · Updated Feb 2026
◈
Moderate — source deals carefully
Based on $170,000 median price and $1,120/mo median rent
Est. Cap Rate
5.85%
1% Rule
0.66%
Fails
GRM
12.6x
Price / Income
3.3x
Market Data
Median Home Price$170,000
Median Monthly Rent$1,120
Property Tax Rate0.81%
Population50,000
Population Growth0.8% / yr
Median Household Income$51,300
Vacancy Rate5.6%
Annual Appreciation2.8%
2026 Market Update: Somerset
Somerset's 0.7% rent-to-price ratio is well below the 1% rule. At median prices of $170,000, the $1,120/mo rent produces only $829/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 ($34K at 7%) would result in approximately $-75/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 12.6x gross rent multiplier and 5.6% vacancy rate position Somerset as a value-oriented market. With annual appreciation at 2.8%, total returns (cash flow + equity growth) run approximately 8.7% before financing leverage.
Cap Rate Calculator — Somerset
Pre-filled with Somerset medians. Adjust to match a specific property.
Property Details
$
$
3–8% typical
%
Monthly Expenses
0.81% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
4.82%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$8,199
net operating income
Gross Rent Multiplier
12.6x
Good (<15)
1% Rule
0.66%
✗ Fails
Monthly Cash Flow
$683
before debt service
Annual Breakdown
Gross Rental Income$13,440
Less Vacancy−$753
Effective Income$12,687
Less Operating Expenses−$4,488
Net Operating Income$8,199
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.
Factor in financing to see your actual return on invested capital in Somerset.
$
$42,500
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-4.57%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$47,600
$42,500 down + $5,100 closing
Monthly Mortgage
$831
on $128K loan
Monthly Cash Flow
$-181
after all expenses
Annual Cash Flow
$-2,174
before taxes
Cash Flow Breakdown
Monthly Rent$1,120
Less Expenses−$470
Less Mortgage−$831
Monthly Cash Flow$-181
Is Somerset a Good Place to Invest in Rental Property?
Somerset, KY has a population of 50,000 and has been growing at 0.8% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $170,000 paired with median rents of $1,120/mo produces an estimated cap rate of 5.85%.
Property taxes at 0.81% fall within the national average range and shouldn't present unusual challenges. The vacancy rate of 5.6% is moderate and within normal parameters for a healthy rental market.
At a price-to-income ratio of 3.3x, homes cost about 3.3 times the local median income of $51,300. 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 2.8% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.
Bottom line: Somerset presents moderate opportunities. Cap rates near 5.85% 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.