%
CapRateCity
Free cap rate calculators for every US market
MarketsIndianaWarsaw

Cap Rate Analysis: Warsaw, IN

Investment metrics, interactive calculators, and data-driven analysis for Warsaw 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 $275,000 median price and $1,110/mo median rent
Est. Cap Rate
2.94%
1% Rule
0.40%
Fails
GRM
20.6x
Price / Income
4.5x

Market Data

Median Home Price$275,000
Median Monthly Rent$1,110
Property Tax Rate0.84%
Population50,000
Population Growth0.9% / yr
Median Household Income$60,888
Vacancy Rate5.5%
Annual Appreciation2.6%

Cap Rate Calculator — Warsaw

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.84% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.46%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$6,767
net operating income
Gross Rent Multiplier
20.6x
High (>15)
1% Rule
0.40%
✗ Fails
Monthly Cash Flow
$564
before debt service
Annual Breakdown
Gross Rental Income$13,320
Less Vacancy−$733
Effective Income$12,587
Less Operating Expenses−$5,820
Net Operating Income$6,767
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 — Warsaw

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

$
$68,750
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-10.92%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$77,000
$68,750 down + $8,250 closing
Monthly Mortgage
$1,345
on $206K loan
Monthly Cash Flow
$-701
after all expenses
Annual Cash Flow
$-8,407
before taxes
Cash Flow Breakdown
Monthly Rent$1,110
Less Expenses−$466
Less Mortgage−$1,345
Monthly Cash Flow$-701

Is Warsaw a Good Place to Invest in Rental Property?

Warsaw, IN has a population of 50,000 and has been growing at 0.9% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $275,000 paired with median rents of $1,110/mo produces an estimated cap rate of 2.94%.

Property taxes at 0.84% fall within the national average range and shouldn't present unusual challenges. The vacancy rate of 5.5% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 4.5x, homes cost about 4.5 times the local median income of $60,888. This moderate ratio indicates a balanced rent-vs-buy market. Home values have appreciated at roughly 2.6% 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, Warsaw 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 →

Warsaw Investment Guides

Explore Warsaw Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Warsaw 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 Midwest

Lawrence, KS$325K · $1,450/mo
2.9%
Mason City, IA$190K · $880/mo
2.9%
Muscatine, IA$190K · $880/mo
2.9%
Iowa City, IA$290K · $1,320/mo
2.9%
Austin, MN$195K · $830/mo
2.9%
Run a BRRRR analysis for Warsaw
Model a buy-rehab-refinance deal with Warsaw data pre-loaded.
Open BRRRR Calculator →