%
CapRateCity
Free cap rate calculators for every US market
MarketsWashingtonOlympia

Olympia, WA Cap Rate: 2.60% — Rental Property Analysis

Olympia is the capital of Washington State and the southernmost anchor of the broader Puget Sound metro corridor. Government-anchored with a distinct Pacific Northwest lifestyle character. The 2.60% cap rate at a $525,000 median price keeps the 0.38% rent-to-price ratio close to functional. Population growth at 0.8%/yr is steady, helped by Seattle-Tacoma metro spillover and continued state-government employment stability.

Employment is anchored by Washington state government (Olympia is the state capital — federal, state, and Thurston County government collectively the largest employment cluster, with the State Capitol and the broader regulatory and administrative footprint), Providence St. Peter Hospital and the broader medical economy, The Evergreen State College (the distinct progressive-liberal-arts public college with unique narrative-evaluation grading), Saint Martin's University, the broader Joint Base Lewis-McChord (just north — Olympia draws some JBLM-adjacent commuter rental demand), Westside Capital Mall and the broader retail base, and a meaningful environmental/sustainability-services cluster tied to state environmental regulation. Submarkets stratify cleanly: the historic Downtown / South Capitol / Eastside area is walkable urban with strong appreciation; the West Olympia and Lacey suburbs draw professional family rentals at premium pricing; Tumwater south of town extends the metro with cheaper basis; the broader Thurston County extends with newer construction; the central and parts of the eastside zones offer deeper-value workforce inventory.

Washington has no state income tax (a structural cash-flow advantage). Thurston County's property tax at 0.94% is moderate. Insurance is reasonable. Washington landlord-tenant law has shifted toward tenant-protective regulations (just-cause eviction statewide, longer notice periods, rent-increase notice rules) — operating in WA requires comfort with the regulatory framework. The structural advantages: state government employment is genuinely durable across economic cycles; Evergreen State College and the broader university base provide tenant depth; no state income tax materially helps cash flow; cost basis is materially below Seattle or Tacoma. The structural risks: WA regulatory environment requires operator comfort; the Evergreen State College has had enrollment challenges that affect campus-adjacent rental demand patterns. For investors who want WA tax structure with a stable government-anchored base outside Puget Sound's pricing, Olympia is the most defensible WA capital-region option.

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 $525,000 median price and $1,990/mo median rent
Est. Cap Rate
2.60%
1% Rule
0.38%
Fails
GRM
22.0x
Price / Income
8.4x

Market Data

Median Home Price$525,000
Median Monthly Rent$1,990
Property Tax Rate0.94%
Population56,000
Population Growth0.8% / yr
Median Household Income$62,400
Vacancy Rate4.5%
Annual Appreciation2.6%

2026 Market Update: Olympia

Olympia's 0.4% rent-to-price ratio is well below the 1% rule. At median prices of $525,000, the $1,990/mo rent produces only $1,139/mo in NOI. Investors here need to target below-median properties or pursue value-add strategies to make the numbers work.

At current rates, a 20% down conventional loan ($105K at 7%) would result in approximately $-1,654/mo cash flow — negative at median prices. Larger down payments, seller financing, or buying 15–25% below median are strategies to turn the numbers positive.

Property taxes consume 21% of gross rent here — one of the highest ratios in our dataset. This significantly compresses margins and makes Olympia a market where tax-conscious underwriting is essential. Every deal should be stress-tested with potential assessment increases.

Deal Modeling & Scenarios for Olympia

All figures below are computed from Olympia's real market medians. Use them as a baseline; override with property-specific numbers in the calculators.

Property Tax Bill in Real Dollars

Annual$4,935
Monthly$411
% of Gross Rent20.7%

At 0.94% effective rate on the $525,000 median price, the annual tax bill is $4,935 — that's near national average (-11% vs the national average of ~1.06%). Verify the actual assessed value before purchase; sale-triggered reassessments can push the bill higher than the seller's current statement.

5-Year Cap Rate Trajectory

If Olympia continues appreciating at 2.6%/yr while rents grow at a conservative 3%/yr, cap rate holds roughly steady as price growth outpaces rent. Year-by-year projection at the median:

YearEst. PriceEst. Rent/MoCap Rate
Today$525K$1,9902.6%
Year 1$539K$2,0502.6%
Year 2$553K$2,1112.6%
Year 3$567K$2,1752.6%
Year 4$582K$2,2402.6%
Year 5$597K$2,3072.7%

Three Financing Scenarios

Same median-priced Olympia property — different capital structures. All-cash maximizes cap rate. Leverage trades cash flow for higher cash-on-cash return when the spread between cap rate and borrowing cost is positive.

ScenarioCash InvestedMonthly Cash FlowAnnual CFCash-on-Cash
All cash$525K$1,139$13,6702.6%
20% down conventional @ 7%$121K$-1,654$-19,846-16.4%
25% down DSCR @ 8.5%$152K$-1,889$-22,665-14.9%

Three Price Tiers: Below, At, and Above the Median

Properties don't always trade at the median. Lower-priced units typically offer higher cap rates but harder operations; higher-priced properties tend to compress cap rates while attracting better tenants. All-cash assumptions below:

TierPriceRent/MoNOI/YrCap RateMonthly CF
Below median (~75% price)$394K$1,692$10,8652.8%$905
At median$525K$1,990$11,9502.3%$996
Above median (~125% price)$656K$2,289$13,0432.0%$1,087

Total Return Over a 5-Year Hold

Cap rate is just one piece. Real estate returns come from four sources: cash flow, appreciation, principal paydown, and tax benefits. Assuming 20% down conventional financing at 7% and a 5-year hold at Olympia's historical appreciation rate of 2.6%:

Cash Flow (5yr)$-99,228
Appreciation$72K
Principal Paydown$32K
Total Return$4K

On a $105K down payment, that's a 4.0% total ROI over 5 years (not annualized). Tax benefits from depreciation are additional and depend on your personal tax bracket.

Risk Flags Specific to Olympia

Automated checks against the underlying data — surface only the risks that actually apply to Olympia, not generic boilerplate:

Watch closelyRent-to-price ratio of 0.38% is well below the 1% rule. Achieving positive cash flow at median prices requires below-market purchases, larger down payments, or value-add strategies.
Worth notingPrice-to-income ratio of 8.4x suggests homeownership is stretched locally — supports rental demand, but limits the buyer pool for any future exit.

Cap Rate Calculator — Olympia

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.94% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
2.19%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$11,477
net operating income
Gross Rent Multiplier
22.0x
High (>15)
1% Rule
0.38%
✗ Fails
Monthly Cash Flow
$956
before debt service
Annual Breakdown
Gross Rental Income$23,880
Less Vacancy−$1,075
Effective Income$22,805
Less Operating Expenses−$11,328
Net Operating Income$11,477
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 — Olympia

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

$
$131,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-11.53%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$147,000
$131,250 down + $15,750 closing
Monthly Mortgage
$2,567
on $394K loan
Monthly Cash Flow
$-1,413
after all expenses
Annual Cash Flow
$-16,955
before taxes
Cash Flow Breakdown
Monthly Rent$1,990
Less Expenses−$836
Less Mortgage−$2,567
Monthly Cash Flow$-1,413

Is Olympia a Good Place to Invest in Rental Property?

Olympia, WA has a population of 56,000 and has been growing at 0.8% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $525,000 paired with median rents of $1,990/mo produces an estimated cap rate of 2.60%.

Property taxes at 0.94% fall within the national average range and shouldn't present unusual challenges. The vacancy rate of 4.5% is impressively low, indicating tight rental supply and strong tenant demand — favorable for landlords.

At a price-to-income ratio of 8.4x, homes cost about 8.4 times the local median income of $62,400. This elevated ratio means homeownership is stretched, supporting rental demand but limiting buyer pools. Home values have appreciated at roughly 2.6% 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, Olympia 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 →

Olympia Investment Guides

Explore Olympia Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Olympia compares to the best cash flow markets in America.
Get the Report →
Analyze listings in Olympia instantly — cap rate, cash flow & more on every Zillow listing
Chrome Extension →
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.

Related Cities Near Olympia

Similar Markets in the West

Corvallis, OR$545K · $2,060/mo
2.6%
Mount Vernon, WA$575K · $2,180/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 Olympia
Model a buy-rehab-refinance deal with Olympia data pre-loaded.
Open BRRRR Calculator →