← Try the Long-Term Rental ROI Calculator ← Back to Playbooks

Rental Property ROI in 2025: Beating the 1% Rule in High-Rate Markets

The 1% rule (monthly rent = 1% of purchase price) is nearly impossible to hit in 2025 with 6.5-7% mortgage rates and inflated property prices. But that doesn't mean rental investing is dead. By using creative financing, value-add strategies, and targeting the right markets, you can still achieve 8-12% annual returns. Here's exactly how.

Why the 1% Rule Is Dead (And What Replaced It)

The 1% rule states that monthly rent should equal at least 1% of the purchase price. Example: $300K property should rent for $3,000/month.

Reality in 2025: Most markets hit 0.5-0.7% at best.

Rent-to-Price Ratios Across Markets (2025)
San Francisco
0.35% (Dead)
Austin
0.55% (Marginal)
Phoenix
0.70% (Workable)
Memphis
0.90% (Good)
Midwest C-Class
1.1% (Target)

Markets are ranked by monthly rent as % of purchase price

What Changed?

1. Property Prices Soared Faster Than Rents

  • Median home price: $430K (2025) vs $260K (2019) = +65% increase
  • Median rent: $2,200/month (2025) vs $1,650 (2019) = +33% increase
  • Result: Rent-to-price ratio dropped from 0.76% to 0.51%

2. Mortgage Rates Doubled

  • 2020-2021: 3.0-3.5% rates = $1,340 P&I payment on $300K loan
  • 2025: 6.5-7.0% rates = $2,050 P&I payment on $300K loan
  • Cash flow impact: -$710/month on same property

3. Operating Expenses Increased

  • Property insurance: +40% (climate risk, inflation)
  • Property taxes: +25% (reassessments lag home price increases)
  • Maintenance costs: +30% (labor and materials inflation)

The New Metric: 0.7% Rule + Value-Add

In 2025, target:

  • Minimum 0.7% rent-to-price ratio (acceptable for standard deals)
  • Or 0.5-0.6% + value-add potential (forced appreciation through renovations)
  • Or creative financing (seller financing, assumable loans below market rate)

You're not abandoning cash flow-you're optimizing for total return (cash flow + appreciation + equity paydown + tax benefits).

Cash Flow Scenarios at Different Price Points

Here's what realistic cash flow looks like in 2025 with conventional financing:

Scenario A: $250K Property (Midwest/South)

Item Monthly Annual Notes
Purchase Price - $250,000 3BR/2BA, C-class neighborhood
Down Payment (20%) - $50,000 Investor loan requirement
Loan Amount - $200,000 30-year fixed at 7.0%
Income
Gross Rent $1,950 $23,400 0.78% rent-to-price ratio
Expenses
Mortgage P&I $1,331 $15,972 Principal + Interest
Property Tax (1.2%) $250 $3,000 $250K × 1.2% / 12
Insurance $150 $1,800 Standard coverage
Maintenance (10%) $195 $2,340 10% of gross rent
Vacancy (8%) $156 $1,872 1 month vacant / year
CapEx Reserve $150 $1,800 Roof, HVAC, appliances
Cash Flow
Net Monthly Cash Flow -$282 -$3,384 Negative cash flow
Cash-on-Cash Return - -6.8% Annual CF / $50K down

Verdict: This deal loses $282/month. It's a bad investment... unless you factor in principal paydown ($490/mo) and appreciation (3% = $625/mo equivalent). Total return: +$833/mo or 20% annual return on $50K investment.

Scenario B: $400K Property (High-Growth Sunbelt)

Item Monthly Annual Notes
Purchase Price - $400,000 4BR/2BA, Phoenix/Austin/Raleigh
Down Payment (25%) - $100,000 Higher down for better rate
Loan Amount - $300,000 30-year fixed at 6.75%
Income
Gross Rent $2,600 $31,200 0.65% rent-to-price ratio
Expenses
Mortgage P&I $1,945 $23,340 Principal + Interest
Property Tax (1.5%) $500 $6,000 Higher rate Sunbelt
Insurance $200 $2,400 Higher coverage
Maintenance (10%) $260 $3,120 10% of gross rent
Vacancy (6%) $156 $1,872 Strong rental market
CapEx Reserve $200 $2,400 Newer home, lower needs
Cash Flow
Net Monthly Cash Flow -$661 -$7,932 Negative cash flow
Cash-on-Cash Return - -7.9% Annual CF / $100K down

Verdict: Loses $661/month. Terrible cash flow. But principal paydown is $570/month and 5% appreciation = $1,667/month. Total return: +$1,576/mo or 19% annual return.

Key Insight: In 2025, you're betting on appreciation and equity buildup, not monthly cash flow. This only works if:

  • You can afford to subsidize $200-700/month from other income
  • You're in a high-growth market (4-6% annual appreciation)
  • You plan to hold 5+ years to realize gains

→ Use the Long-Term Rental ROI Calculator to model your specific deal with accurate local costs and rent data.

Creative Financing Strategies to Beat High Rates

Strategy 1: Seller Financing

Negotiate with seller to finance part or all of the purchase, bypassing banks entirely.

Example Deal:

  • Purchase price: $350K
  • Seller carries: $280K at 5.5% interest (vs 7% bank rate)
  • Your down payment: $70K
  • Monthly P&I at 5.5%: $1,590 (vs $2,329 at 7%)
  • Cash flow improvement: +$739/month

When it works: Seller owns property outright, motivated to sell fast, or wants steady income stream. Offer above asking price in exchange for favorable financing.

Strategy 2: Assumable Loan Takeover

Assume seller's existing low-rate mortgage instead of getting a new loan.

Example Deal:

  • Seller has FHA loan at 3.25% from 2021, $250K balance
  • Current value: $400K
  • You assume $250K loan at 3.25%
  • You bring $150K cash for equity difference
  • Monthly P&I: $1,088 (vs $1,776 at 7%)
  • Cash flow improvement: +$688/month

Where to find: Search "assumable mortgage" on Zillow/Realtor. FHA, VA, and USDA loans are assumable. Conventional loans are not.

Strategy 3: DSCR Loans (No Income Verification)

Debt Service Coverage Ratio loans qualify based on property's rental income, not your W-2 income.

How it works:

  • Lender uses rental income only to qualify you
  • No tax returns, pay stubs, or employment verification required
  • DSCR formula: Monthly Rent / PITI (must be ≥ 1.25)
  • Down payment: 20-25%
  • Interest rate: 7.0-8.0% (0.5-1% higher than conventional)

Example:

  • Property rent: $2,500/month
  • PITI payment: $1,800/month
  • DSCR: 2,500 / 1,800 = 1.39 ✓ (above 1.25 minimum)
  • You qualify even with $0 W-2 income

Best for: Self-employed investors, high net worth individuals with complex tax returns, or people building portfolios while working full-time (DTI doesn't matter).

Lenders: Visio Financial, CoreVest, Kiavi, Lima One Capital

Strategy 4: Hybrid ARM (Adjustable Rate Mortgage)

Lock in lower rate for 5-7 years with 5/1 or 7/1 ARM, then refinance when rates drop.

Rate comparison:

  • 30-year fixed: 7.0%
  • 7/1 ARM: 6.0% (fixed for 7 years, then adjusts annually)
  • 5/1 ARM: 5.75% (fixed for 5 years)

Example on $300K loan:

  • 30-year fixed at 7%: $1,995/mo
  • 7/1 ARM at 6%: $1,799/mo
  • Savings: $196/month for 7 years ($16,464 total)

Strategy: Use ARM, save $16K, then refinance to fixed rate in Year 6-7 when rates drop to 5.5-6%. You get low rate now + flexibility later.

Risk: If rates don't drop and you can't refinance, your rate could spike to 8-9% after 7 years. Mitigate by: (1) Building equity through paydown, (2) Strong cash reserves to handle rate adjustment, (3) Plan to sell/cash-out refi before adjustment.

Strategy 5: House Hacking + Value-Add

Live in the property (owner-occupied rates) while forcing appreciation through renovations.

Example:

  • Buy: $320K duplex with 3.5% FHA down ($11,200)
  • Occupy one unit, rent other for $1,800/month
  • Live there 12 months to satisfy FHA requirement
  • Invest $30K in renovations (kitchen, bath, flooring)
  • New value: $400K
  • Refinance at 75% LTV: $300K loan (pull out $280K, pay off FHA + renovations)
  • Convert to full rental: Both units rent for $2,000/mo = $4,000 total
  • Cash flow after refinance: +$450/month
  • Total cash invested: $11,200 + $30,000 = $41,200. Cash returned at refi: $41,200. Final invested: $0. Infinite ROI.

Best Markets for Rental Property ROI in 2025

Where can you still find positive cash flow and appreciation? Here are the top markets:

Memphis, TN

  • Median price: $220K
  • Median rent: $1,800/mo
  • Rent-to-price: 0.82%
  • Cash-on-Cash: 6-9%
  • Appreciation: 3-4%/year

Indianapolis, IN

  • Median price: $240K
  • Median rent: $1,700/mo
  • Rent-to-price: 0.71%
  • Cash-on-Cash: 4-7%
  • Appreciation: 4-5%/year

Jacksonville, FL

  • Median price: $350K
  • Median rent: $2,200/mo
  • Rent-to-price: 0.63%
  • Cash-on-Cash: 2-5%
  • Appreciation: 5-7%/year

Cleveland, OH

  • Median price: $180K
  • Median rent: $1,500/mo
  • Rent-to-price: 0.83%
  • Cash-on-Cash: 7-10%
  • Appreciation: 2-3%/year

Houston, TX

  • Median price: $320K
  • Median rent: $2,000/mo
  • Rent-to-price: 0.63%
  • Cash-on-Cash: 3-6%
  • Appreciation: 4-5%/year

Birmingham, AL

  • Median price: $210K
  • Median rent: $1,650/mo
  • Rent-to-price: 0.79%
  • Cash-on-Cash: 5-8%
  • Appreciation: 3-4%/year

Market Selection Criteria

  • Job growth: Target 2%+ annual employment growth (diversified employers)
  • Population growth: 1%+ annual growth = strong tenant demand
  • Landlord-friendly laws: Avoid CA, NY, NJ (difficult evictions). Prefer TX, FL, IN, TN.
  • Price-to-rent ratio: Target 15:1 or lower (lower = better cash flow)
  • Vacancy rate: Below 6% = healthy rental market
  • Property taxes: Below 1.5% for good margins

Avoid These Markets in 2025

  • San Francisco/Bay Area: 0.3-0.4% rent ratios, negative cash flow guaranteed
  • Southern California: High prices, low rents, strict tenant protections
  • Seattle/Portland: High taxes, tenant-friendly laws, volatile tech economy
  • NYC/Boston: Sky-high prices, low yields, complex regulations
  • Declining metros: Detroit, St. Louis (avoid C/D class with high crime and falling values)

Frequently Asked Questions

Can you still make money in rental real estate with 7% mortgage rates?

Yes, but your strategy must change. With 7% rates, you can't rely on monthly cash flow alone-you need total return optimization: (1) Target 8-12% annual returns from cash flow (2-4%) + appreciation (4-6%) + principal paydown (2-3%) + tax benefits (1-2%). (2) Use creative financing like seller financing at 5-5.5%, assumable loans at 3-4%, or house hacking with FHA 3.5% down. (3) Focus on value-add properties where you can force appreciation through renovations, boosting returns to 15-20%. (4) Accept negative cash flow of $200-400/month if appreciation and equity buildup offset it (this requires W-2 income to subsidize). Avoid: Buying turnkey properties in expensive markets expecting immediate cash flow-that era ended in 2022. Reality: The most successful investors in 2025 are using BRRRR, house hacking, and creative financing to bypass high rates entirely.

Should I wait for mortgage rates to drop before buying rental property?

No. Here's why waiting costs you: (1) If you wait 12-18 months for rates to drop from 7% to 6%, property prices will rise 5-8% ($20K-32K on a $400K property), negating your interest savings. (2) You lose 12-18 months of rent income, equity buildup, and tax benefits ($30K-50K in total value). (3) Rates may not drop-or may drop slowly over 3-5 years, meaning you lose years of returns. Better strategy: Buy now with creative financing (assumable loans, seller financing, ARMs) or buy distressed properties where you can force appreciation. Then refinance in 2-3 years when rates drop to 5.5-6%. You'll have built equity through paydown and appreciation, giving you better refinance terms. Example: Buy $300K property at 7% now. In 3 years: Property worth $360K, you owe $284K, refi at 5.5% and your payment drops $350/month while sitting on $76K equity. Winner vs waiting.

What's a realistic cash-on-cash return for rental properties in 2025?

Realistic targets by strategy: (1) Turnkey property with 20% down: 2-5% cash-on-cash (mostly negative cash flow, betting on appreciation). (2) Value-add property (buy distressed, renovate): 6-10% after stabilization. (3) House hacking (3.5% FHA down, live in one unit): 15-25% (including saved rent). (4) BRRRR (buy, rehab, refinance): 20-40% or infinite ROI if you pull all cash out. (5) Creative financing (seller financing, assumable loan): 8-15% due to lower rates. National average: 4-6% for passive investors using conventional financing. If someone promises 12-15% cash-on-cash with zero effort, it's either: (a) a scam, (b) high-risk market with declining values, or (c) they're not counting all expenses. Real returns come from forced appreciation, tax strategy, and creative financing-not hoping for magic cash flow.

How do I find distressed properties with value-add potential?

Six sourcing strategies: (1) MLS with filters: Search "handyman special," "needs TLC," "fixer upper," "estate sale," or "motivated seller." Look for properties sitting 60+ days on market. (2) Foreclosure auctions: Attend county foreclosure auctions (cash required) or buy bank-owned REO properties post-foreclosure. (3) Direct mail: Buy lists of absentee owners, tired landlords, or pre-foreclosure leads. Send "We Buy Houses" postcards to 500-1,000 owners/month. (4) Wholesalers: Connect with local wholesalers who find deals and assign contracts for $5K-15K fee. (5) Probate and estate sales: Check county records for probate filings-heirs are often motivated to sell fast below market value. (6) Drive for dollars: Drive target neighborhoods, note distressed properties, look up owners, and send letters. Keys to success: (1) Build relationships with agents who specialize in distressed properties, (2) Move fast when deals appear (make offers within 24 hours), (3) Have financing ready (HELOC, hard money, or cash), and (4) Conservative ARV estimates-get 3 comps and use the lowest.

Is rental property still better than investing in the stock market?

Depends on your goals and execution. Stock market (S&P 500): 10% average annual return, passive, liquid, no tenant headaches, but fully taxed as capital gains and no leverage. Rental property: 8-12% total return, but active management, illiquid, and tenant/maintenance issues. However: (1) Leverage: You can control $400K property with $80K down (5x leverage). A 4% appreciation on $400K = $16,000 gain on $80K invested = 20% return. Stocks can't match leverage. (2) Tax benefits: Depreciation, mortgage interest deduction, and 1031 exchanges defer taxes indefinitely. High earners can save 30-40% on taxes. (3) Inflation hedge: Rents and values rise with inflation. Stocks can crash when inflation spikes. (4) Forced appreciation: You can increase property value through renovations-can't do that with stocks. Winner: Real estate wins for wealth building if you can handle active management, have access to capital, and use leverage/tax strategies. Stocks win for passive investors prioritizing liquidity and simplicity. Ideal: Own both. 60% stocks (retirement accounts) + 40% real estate (taxable wealth building).

Share this guide

Related Articles