%
CapRateCity
Free cap rate calculators for every US market
MarketsWashingtonEllensburg

Cap Rate Analysis: Ellensburg, WA

Investment metrics, interactive calculators, and data-driven analysis for Ellensburg 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 $480,000 median price and $1,520/mo median rent
Est. Cap Rate
1.90%
1% Rule
0.32%
Fails
GRM
26.3x
Price / Income
7.6x

Market Data

Median Home Price$480,000
Median Monthly Rent$1,520
Property Tax Rate0.93%
Population50,000
Population Growth1.1% / yr
Median Household Income$62,750
Vacancy Rate4.6%
Annual Appreciation2.8%

Cap Rate Calculator — Ellensburg

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.93% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
1.61%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$7,729
net operating income
Gross Rent Multiplier
26.3x
High (>15)
1% Rule
0.32%
✗ Fails
Monthly Cash Flow
$644
before debt service
Annual Breakdown
Gross Rental Income$18,240
Less Vacancy−$839
Effective Income$17,401
Less Operating Expenses−$9,672
Net Operating Income$7,729
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 — Ellensburg

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

$
$120,000
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-13.08%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$134,400
$120,000 down + $14,400 closing
Monthly Mortgage
$2,347
on $360K loan
Monthly Cash Flow
$-1,465
after all expenses
Annual Cash Flow
$-17,579
before taxes
Cash Flow Breakdown
Monthly Rent$1,520
Less Expenses−$638
Less Mortgage−$2,347
Monthly Cash Flow$-1,465

Is Ellensburg a Good Place to Invest in Rental Property?

Ellensburg, WA has a population of 50,000 and has been growing at 1.1% annually — above the national average, suggesting steady demand pressure on housing. The median home price of $480,000 paired with median rents of $1,520/mo produces an estimated cap rate of 1.90%.

Property taxes at 0.93% fall within the national average range and shouldn't present unusual challenges. The vacancy rate of 4.6% is impressively low, indicating tight rental supply and strong tenant demand — favorable for landlords.

At a price-to-income ratio of 7.6x, homes cost about 7.6 times the local median income of $62,750. 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, Ellensburg 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 →

Ellensburg Investment Guides

Explore Ellensburg Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Ellensburg 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 West

Coeur d'Alene, ID$585K · $1,700/mo
1.9%
Salt Lake City, UT$560K · $1,600/mo
1.9%
Los Angeles, CA$955K · $2,880/mo
1.9%
Edwards, CO$1.3M · $3,630/mo
1.9%
Rexburg, ID$425K · $1,240/mo
1.9%
Run a BRRRR analysis for Ellensburg
Model a buy-rehab-refinance deal with Ellensburg data pre-loaded.
Open BRRRR Calculator →