%
CapRateCity
Free cap rate calculators for every US market
MarketsUtahVernal

Vernal, UT Cap Rate: 3.46% — Rental Property Analysis

Vernal is a mid-range market in the West with a small but investable metro of 50,000. At a 3.46% estimated cap rate, this is a appreciation-focused market where rents of $1,450/mo lag behind home prices. With a median home price of $345,000 and steady population growth supports long-term rental demand, Vernal is primarily an appreciation play that requires creative strategies to generate positive cash flow.

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 $345,000 median price and $1,450/mo median rent
Est. Cap Rate
3.46%
1% Rule
0.42%
Fails
GRM
19.8x
Price / Income
6.2x

Market Data

Median Home Price$345,000
Median Monthly Rent$1,450
Property Tax Rate0.57%
Population50,000
Population Growth2% / yr
Median Household Income$55,575
Vacancy Rate4.3%
Annual Appreciation2.8%

2026 Market Update: Vernal

Vernal's 0.4% rent-to-price ratio is well below the 1% rule. At median prices of $345,000, the $1,450/mo rent produces only $994/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 ($69K at 7%) would result in approximately $-841/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 19.8x gross rent multiplier and 4.3% vacancy rate position Vernal as a growth-dependent market. With annual appreciation at 2.8%, total returns (cash flow + equity growth) run approximately 6.3% before financing leverage.

Cap Rate Calculator — Vernal

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.57% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.95%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$10,172
net operating income
Gross Rent Multiplier
19.8x
High (>15)
1% Rule
0.42%
✗ Fails
Monthly Cash Flow
$848
before debt service
Annual Breakdown
Gross Rental Income$17,400
Less Vacancy−$748
Effective Income$16,652
Less Operating Expenses−$6,480
Net Operating Income$10,172
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 — Vernal

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

$
$86,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-10.51%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$96,600
$86,250 down + $10,350 closing
Monthly Mortgage
$1,687
on $259K loan
Monthly Cash Flow
$-846
after all expenses
Annual Cash Flow
$-10,150
before taxes
Cash Flow Breakdown
Monthly Rent$1,450
Less Expenses−$609
Less Mortgage−$1,687
Monthly Cash Flow$-846

Is Vernal a Good Place to Invest in Rental Property?

Vernal, UT has a population of 50,000 and has been growing at 2% annually — above the national average, suggesting steady demand pressure on housing. The median home price of $345,000 paired with median rents of $1,450/mo produces an estimated cap rate of 3.46%.

Property taxes at 0.57% are well below the national average of ~1.1%, providing a meaningful cash flow advantage many investors overlook. The vacancy rate of 4.3% is impressively low, indicating tight rental supply and strong tenant demand — favorable for landlords.

At a price-to-income ratio of 6.2x, homes cost about 6.2 times the local median income of $55,575. This elevated ratio means homeownership is stretched, supporting rental demand but limiting buyer pools. 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: At current median prices, Vernal 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 →

Vernal Investment Guides

Explore Vernal Data

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

Similar Markets in the West

Lake Havasu City, AZ$345K · $1,480/mo
3.5%
Aberdeen, WA$315K · $1,430/mo
3.5%
Rio Rancho, NM$340K · $1,500/mo
3.4%
Burley, ID$330K · $1,400/mo
3.4%
El Centro, CA$370K · $1,620/mo
3.4%
Run a BRRRR analysis for Vernal
Model a buy-rehab-refinance deal with Vernal data pre-loaded.
Open BRRRR Calculator →