%
CapRateCity
Free cap rate calculators for every US market
MarketsPennsylvaniaSomerset

Cap Rate Analysis: Somerset, PA

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

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 $170,000 median price and $810/mo median rent
Est. Cap Rate
3.19%
1% Rule
0.48%
Fails
GRM
17.5x
Price / Income
3.6x

Market Data

Median Home Price$170,000
Median Monthly Rent$810
Property Tax Rate1.38%
Population50,000
Population Growth0.2% / yr
Median Household Income$47,800
Vacancy Rate6%
Annual Appreciation2.3%

Cap Rate Calculator — Somerset

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.38% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.57%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$4,361
net operating income
Gross Rent Multiplier
17.5x
High (>15)
1% Rule
0.48%
✗ Fails
Monthly Cash Flow
$363
before debt service
Annual Breakdown
Gross Rental Income$9,720
Less Vacancy−$583
Effective Income$9,137
Less Operating Expenses−$4,776
Net Operating Income$4,361
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 — Somerset

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

$
$42,500
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-9.11%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
$-361
after all expenses
Annual Cash Flow
$-4,334
before taxes
Cash Flow Breakdown
Monthly Rent$810
Less Expenses−$340
Less Mortgage−$831
Monthly Cash Flow$-361

Is Somerset a Good Place to Invest in Rental Property?

Somerset, PA has a population of 50,000 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 $170,000 paired with median rents of $810/mo produces an estimated cap rate of 3.19%.

Property taxes at 1.38% fall within the national average range and shouldn't present unusual challenges. The vacancy rate of 6% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 3.6x, homes cost about 3.6 times the local median income of $47,800. 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 2.3% 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, Somerset 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 →

Somerset Investment Guides

Explore Somerset Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Somerset 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 Northeast

Augusta, ME$305K · $1,420/mo
3.2%
Keene, NH$375K · $1,910/mo
3.2%
Buffalo, NY$270K · $1,370/mo
3.2%
Lock Haven, PA$190K · $910/mo
3.2%
State College, PA$340K · $1,610/mo
3.2%
Run a BRRRR analysis for Somerset
Model a buy-rehab-refinance deal with Somerset data pre-loaded.
Open BRRRR Calculator →