%
CapRateCity
Free cap rate calculators for every US market
MarketsArizonaTucson

Tucson, AZ Cap Rate: 3.31% — Rental Property Analysis

Tucson is the Arizona market most often compared to — and usually beaten by — Phoenix in investor mindshare, but the math is meaningfully different. The 3.31% cap rate at a $340,000 median price reflects entry pricing that's materially below Phoenix at similar quality, with the 0.43% rent-to-price ratio coming closer to the 1% rule than Phoenix typically does. Population growth at 1.2%/yr is steady but well below Phoenix's extreme rates. This is a cash-flow-with-modest-appreciation market, not a growth-thesis market.

Employment anchors are unusually defensible — the University of Arizona (and the broader U of A medical and research footprint), Raytheon Missile Systems' main facility (defense-aerospace), Davis-Monthan Air Force Base (which anchors a meaningful military-tenant population), Banner Health, and a deep mining and technical services sector. The combination of university, military, and defense base produces tenant demand that's structurally less cyclical than Phoenix's service-and-tourism dependency. Submarkets: Sam Hughes, Catalina Foothills, and Oro Valley command premium pricing with strong schools. The Foothills, Tucson Country Club, and the university-adjacent neighborhoods offer mid-tier rentals. South Tucson and parts of the deeper West Side and East Side offer deeper-value inventory.

Arizona property tax at 0.72% is moderate, the state caps annual residential assessment increases at 5%, and Arizona has landlord-friendly eviction process timelines. Climate is the structural watch-item — Tucson's desert heat is more intense than Phoenix's urban heat island in summer afternoons, cooling load on a typical SFR runs $250+/mo in peak months, and HVAC replacement frequency exceeds national norms. Water-cost trajectory matters more here than almost any other major metro. Insurance has tightened on the wildland-urban interface in the Catalina foothills. Tucson's appeal is genuine cash flow at modest entry prices with structurally durable tenant demand — uncommon in 2026.

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 $340,000 median price and $1,450/mo median rent
Est. Cap Rate
3.31%
1% Rule
0.43%
Fails
GRM
19.5x
Price / Income
7.2x

Market Data

Median Home Price$340,000
Median Monthly Rent$1,450
Property Tax Rate0.72%
Population546,574
Population Growth1.2% / yr
Median Household Income$47,100
Vacancy Rate5.6%
Annual Appreciation3.3%

2026 Market Update: Tucson

Tucson's 0.4% rent-to-price ratio is well below the 1% rule. At median prices of $340,000, the $1,450/mo rent produces only $938/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 ($68K at 7%) would result in approximately $-871/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 19.5x gross rent multiplier and 5.6% vacancy rate position Tucson as a growth-dependent market. With annual appreciation at 3.3%, total returns (cash flow + equity growth) run approximately 6.6% before financing leverage.

Deal Modeling & Scenarios for Tucson

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

Property Tax Bill in Real Dollars

Annual$2,448
Monthly$204
% of Gross Rent14.1%

At 0.72% effective rate on the $340,000 median price, the annual tax bill is $2,448 — that's below national average (-32% 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 Tucson continues appreciating at 3.3%/yr while rents grow at a conservative 3%/yr, cap rate compresses as price growth outpaces rent. Year-by-year projection at the median:

YearEst. PriceEst. Rent/MoCap Rate
Today$340K$1,4503.3%
Year 1$351K$1,4943.3%
Year 2$363K$1,5383.3%
Year 3$375K$1,5843.3%
Year 4$387K$1,6323.3%
Year 5$400K$1,6813.3%

Three Financing Scenarios

Same median-priced Tucson 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$340K$938$11,2583.3%
20% down conventional @ 7%$78K$-871$-10,448-13.4%
25% down DSCR @ 8.5%$99K$-1,023$-12,274-12.4%

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)$255K$1,233$8,7443.4%$729
At median$340K$1,450$9,8342.9%$819
Above median (~125% price)$425K$1,667$10,9232.6%$910

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 Tucson's historical appreciation rate of 3.3%:

Cash Flow (5yr)$-52,240
Appreciation$60K
Principal Paydown$20K
Total Return$28K

On a $68K down payment, that's a 41.3% total ROI over 5 years (not annualized). Tax benefits from depreciation are additional and depend on your personal tax bracket.

Risk Flags Specific to Tucson

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

Watch closelyRent-to-price ratio of 0.43% 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 7.2x suggests homeownership is stretched locally — supports rental demand, but limits the buyer pool for any future exit.

Cap Rate Calculator — Tucson

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.72% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.79%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$9,490
net operating income
Gross Rent Multiplier
19.5x
High (>15)
1% Rule
0.43%
✗ Fails
Monthly Cash Flow
$791
before debt service
Annual Breakdown
Gross Rental Income$17,400
Less Vacancy−$974
Effective Income$16,426
Less Operating Expenses−$6,936
Net Operating Income$9,490
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 — Tucson

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

$
$85,000
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-10.35%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$95,200
$85,000 down + $10,200 closing
Monthly Mortgage
$1,662
on $255K loan
Monthly Cash Flow
$-821
after all expenses
Annual Cash Flow
$-9,857
before taxes
Cash Flow Breakdown
Monthly Rent$1,450
Less Expenses−$609
Less Mortgage−$1,662
Monthly Cash Flow$-821

Is Tucson a Good Place to Invest in Rental Property?

Tucson, AZ has a population of 546,574 and has been growing at 1.2% annually — above the national average, suggesting steady demand pressure on housing. The median home price of $340,000 paired with median rents of $1,450/mo produces an estimated cap rate of 3.31%.

Property taxes at 0.72% are well below the national average of ~1.1%, providing a meaningful cash flow advantage many investors overlook. The vacancy rate of 5.6% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 7.2x, homes cost about 7.2 times the local median income of $47,100. This elevated ratio means homeownership is stretched, supporting rental demand but limiting buyer pools. Home values have appreciated at roughly 3.3% 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, Tucson 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 →

Tucson Investment Guides

Explore Tucson Data

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

Similar Markets in the West

Riverside, CA$580K · $2,480/mo
3.3%
Moses Lake, WA$355K · $1,560/mo
3.3%
Lewiston, ID$360K · $1,480/mo
3.3%
San Bernardino, CA$580K · $2,480/mo
3.3%
Grand Junction, CO$420K · $1,720/mo
3.4%
Run a BRRRR analysis for Tucson
Model a buy-rehab-refinance deal with Tucson data pre-loaded.
Open BRRRR Calculator →