%
CapRateCity
Free cap rate calculators for every US market
MarketsWashingtonMount Vernon

Cap Rate Analysis: Mount Vernon, WA

Investment metrics, interactive calculators, and data-driven analysis for Mount Vernon 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 $575,000 median price and $2,180/mo median rent
Est. Cap Rate
2.61%
1% Rule
0.38%
Fails
GRM
22.0x
Price / Income
9.2x

Market Data

Median Home Price$575,000
Median Monthly Rent$2,180
Property Tax Rate0.93%
Population50,000
Population Growth1.1% / yr
Median Household Income$62,750
Vacancy Rate4.6%
Annual Appreciation2.8%

Cap Rate Calculator — Mount Vernon

Pre-filled with Mount Vernon 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
2.19%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$12,597
net operating income
Gross Rent Multiplier
22.0x
High (>15)
1% Rule
0.38%
✗ Fails
Monthly Cash Flow
$1,050
before debt service
Annual Breakdown
Gross Rental Income$26,160
Less Vacancy−$1,203
Effective Income$24,957
Less Operating Expenses−$12,360
Net Operating Income$12,597
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 — Mount Vernon

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

$
$143,750
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-11.53%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$161,000
$143,750 down + $17,250 closing
Monthly Mortgage
$2,811
on $431K loan
Monthly Cash Flow
$-1,547
after all expenses
Annual Cash Flow
$-18,569
before taxes
Cash Flow Breakdown
Monthly Rent$2,180
Less Expenses−$916
Less Mortgage−$2,811
Monthly Cash Flow$-1,547

Is Mount Vernon a Good Place to Invest in Rental Property?

Mount Vernon, 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 $575,000 paired with median rents of $2,180/mo produces an estimated cap rate of 2.61%.

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 9.2x, homes cost about 9.2 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, Mount Vernon 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 →

Mount Vernon Investment Guides

Explore Mount Vernon Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Mount Vernon 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

Corvallis, OR$545K · $2,060/mo
2.6%
Olympia, WA$525K · $1,990/mo
2.6%
Greeley, CO$495K · $1,710/mo
2.6%
Walla Walla, WA$405K · $1,540/mo
2.6%
Shelton, WA$445K · $1,670/mo
2.6%
Run a BRRRR analysis for Mount Vernon
Model a buy-rehab-refinance deal with Mount Vernon data pre-loaded.
Open BRRRR Calculator →