Durham
Investment Analysis

Durham, NC
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
39
Investment Score
Buy
Cap Rate (Est.)
2.5%
Gross Yield
4.1%
P/R Ratio
19.9x
YoY Growth
-1.9%
Median Home Price
$415,000
Average Rent (1BR)
$1,418/mo
Median Income
$80,064
Population
295,845

Investment Breakdown

40
Value Score
31
Growth Score
32
Safety Score
53
Afford Score

Durham has a price-to-rent ratio of 19.9x, which indicates buying is moderately favorable.

The estimated cap rate of 2.5% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -1.9% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,418
Annual Gross $17,016

Est. Monthly Expenses

Property Tax (~1.5%) -$519
Insurance (~0.5%) -$173
Maintenance (~1%) -$346
Est. Net Cash Flow $381/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Durham Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$391K2027$436Kโ–ฒ 11.5%2028$453Kโ–ฒ 15.9%20232024Now
$475K$360K
Current
$415K
2026
Projected
$436K
โ†‘ 11.5% by 2027
Projected
$453K
โ†‘ 15.9% by 2028
5yr CAGR:+6.4%
Confidence:Moderate
Rยฒ:0.58
โ–ผ

Durham's market is at an interesting inflection point, and my Durham housing market forecast for 2026-2028 suggests a period of stabilization rather than significant growth. After a strong run-up, the median home price of $390,598 is seeing a slight correction, with a -2.2% year-over-year change. This cooling is reflected in the 57/100 market temperature and a price-to-rent ratio of 21.4x, which is notably above the national average of 18x. For potential buyers asking will Durham home prices drop further, the risk grade of A suggests the market is fundamentally sound, but affordability will be a key constraint. With properties lingering on the market for 59 days, we are shifting from a frenzied seller's market to a more balanced environment.

Looking toward Durham real estate Durham 2027, the outlook will be heavily influenced by the area's robust economic fundamentals. The Research Triangle's steady job growth continues to attract new residents, providing a solid floor for demand. However, the current Buy/Rent Verdict: RENT signal is strong for the short term. The 5-year price change of 38.2% has outpaced wage growth, creating an affordability gap. While the 5-year CAGR of 6.6% indicates healthy long-term appreciation, the next few years will likely see more modest gains as the market digests recent rapid increases. The 5-Year Price Range of $282,640 โ€“ $400,333 shows that while prices have peaked, they remain elevated.

Ultimately, the forecast for Durham through 2028 points toward a period of consolidation. The intense pressure from the pandemic-era boom is easing, as shown by the Days on Market increasing to 59. While the Price-to-Rent Ratio of 21.4x makes buying less attractive than renting in the immediate term, the market is not poised for a crash. The A risk grade underscores the region's resilience, driven by Duke University, a growing biotech sector, and strong in-migration. Expect single-digit appreciation as the market finds a new equilibrium, balancing high demand with the realities of affordability.

Projected Cap Rate (2027)
2.4%
5yr CAGR
+6.4%

Job Market

Unemployment 3.5%
National avg: 3.7%
Job Growth (YoY) +2.5%

Healthcare

73
Score
Good

Risk Factors

High Crime Area
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 96.8%
Months Supply 4.2
Price Drops 28%
Gone in 2 Wks 23%

Market Position

Affordability Below Avg
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Durham.

Total ROI
-125%
on $83,000 invested
Annual ROI
NaN%
compounded
Total Return
-$103,716
appreciation + cashflow
Mo. Cash Flow
-$1,855
year 1 estimate
Equity Growth Over 5 Years
Y186kY290kY394kY498kY5102k
Appreciation
$0
Cash Flow
-$103,716
Final Equity
$102,456

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Durham

Property

Purchase Price$415,000
Monthly Rent$1,418
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,637
Monthly Cash Flow
-$19,646/ year
-23.7%
Cash-on-Cash
1.3%
Cap Rate

Monthly Breakdown

+ Rental Income$1,418
โˆ’ Mortgage (P&I)$2,098
โˆ’ Property Tax$415
โˆ’ Insurance$125
โˆ’ Maintenance$346
โˆ’ Vacancy Loss$71
= Net Cash Flow-$1,637

Investment Summary

Down Payment
$83,000
Loan Amount
$332,000
Total Monthly Expenses
$3,055
Gross Yield
4.1%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026