%
CapRateCity
Free cap rate calculators for every US market
← All markets

Cap Rate Analysis: Wilmington, DE

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

Moderate — source deals carefully
Based on $235,000 median price and $1,320/mo median rent
Est. Cap Rate
4.99%
1% Rule
0.56%
Fails
GRM
14.8x
Price / Income
5.0x

Market Data

Median Home Price$235,000
Median Monthly Rent$1,320
Property Tax Rate0.56%
Population71,442
Population Growth0.2% / yr
Median Household Income$46,800
Vacancy Rate5.8%
Annual Appreciation2.4%

Cap Rate Calculator — Wilmington

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.56% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
4.17%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$9,809
net operating income
Gross Rent Multiplier
14.8x
Good (<15)
1% Rule
0.56%
✗ Fails
Monthly Cash Flow
$817
before debt service
Annual Breakdown
Gross Rental Income$15,840
Less Vacancy−$919
Effective Income$14,921
Less Operating Expenses−$5,112
Net Operating Income$9,809

Cash-on-Cash Return — Wilmington

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

$
$58,750
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-6.99%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$65,800
$58,750 down + $7,050 closing
Monthly Mortgage
$1,149
on $176K loan
Monthly Cash Flow
$-383
after all expenses
Annual Cash Flow
$-4,596
before taxes
Cash Flow Breakdown
Monthly Rent$1,320
Less Expenses−$554
Less Mortgage−$1,149
Monthly Cash Flow$-383

Is Wilmington a Good Place to Invest in Rental Property?

Wilmington, DE has a population of 71,442 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 $235,000 paired with median rents of $1,320/mo produces an estimated cap rate of 4.99%.

Property taxes at 0.56% are well below the national average of ~1.1%, providing a meaningful cash flow advantage many investors overlook. The vacancy rate of 5.8% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 5.0x, homes cost about 5.0 times the local median income of $46,800. This moderate ratio indicates a balanced rent-vs-buy market. Home values have appreciated at roughly 2.4% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: Wilmington presents moderate opportunities. Cap rates near 4.99% mean deals need careful sourcing — look for value-add rehabs or emerging neighborhoods where rents are climbing.

Run a BRRRR analysis for Wilmington
Model a buy-rehab-refinance deal with Wilmington data pre-loaded.
Open BRRRR Calculator →