%
CapRateCity
Free cap rate calculators for every US market
MarketsWashingtonPullman

Pullman, WA Cap Rate: 2.81% — Rental Property Analysis

Pullman is a mid-range market in the West with a small but investable metro of 50,000. At a 2.81% estimated cap rate, this is a appreciation-focused market where rents of $1,270/mo lag behind home prices. With a median home price of $320,000 and steady population growth supports long-term rental demand, Pullman is primarily an appreciation play that requires creative strategies to generate positive cash flow.

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 $320,000 median price and $1,270/mo median rent
Est. Cap Rate
2.81%
1% Rule
0.40%
Fails
GRM
21.0x
Price / Income
5.1x

Market Data

Median Home Price$320,000
Median Monthly Rent$1,270
Property Tax Rate0.93%
Population50,000
Population Growth1.1% / yr
Median Household Income$62,750
Vacancy Rate4.6%
Annual Appreciation2.8%

2026 Market Update: Pullman

Pullman's 0.4% rent-to-price ratio is well below the 1% rule. At median prices of $320,000, the $1,270/mo rent produces only $750/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 ($64K at 7%) would result in approximately $-952/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 20% of gross rent here — one of the highest ratios in our dataset. This significantly compresses margins and makes Pullman a market where tax-conscious underwriting is essential. Every deal should be stress-tested with potential assessment increases.

Cap Rate Calculator — Pullman

Pre-filled with Pullman 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
2.35%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$7,531
net operating income
Gross Rent Multiplier
21.0x
High (>15)
1% Rule
0.40%
✗ Fails
Monthly Cash Flow
$628
before debt service
Annual Breakdown
Gross Rental Income$15,240
Less Vacancy−$701
Effective Income$14,539
Less Operating Expenses−$7,008
Net Operating Income$7,531
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 — Pullman

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

$
$80,000
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-11.08%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$89,600
$80,000 down + $9,600 closing
Monthly Mortgage
$1,565
on $240K loan
Monthly Cash Flow
$-828
after all expenses
Annual Cash Flow
$-9,931
before taxes
Cash Flow Breakdown
Monthly Rent$1,270
Less Expenses−$533
Less Mortgage−$1,565
Monthly Cash Flow$-828

Is Pullman a Good Place to Invest in Rental Property?

Pullman, 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 $320,000 paired with median rents of $1,270/mo produces an estimated cap rate of 2.81%.

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 5.1x, homes cost about 5.1 times the local median income of $62,750. This moderate ratio indicates a balanced rent-vs-buy market. 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, Pullman 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 →

Pullman Investment Guides

Explore Pullman Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Pullman compares to the best cash flow markets in America.
Get the Report →
Analyze listings in Pullman 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 Pullman

Similar Markets in the West

Gillette, WY$320K · $1,190/mo
2.8%
Carson City, NV$485K · $1,770/mo
2.8%
Anchorage, AK$410K · $1,680/mo
2.8%
Meridian, ID$485K · $1,760/mo
2.8%
Albany, OR$405K · $1,600/mo
2.8%
Run a BRRRR analysis for Pullman
Model a buy-rehab-refinance deal with Pullman data pre-loaded.
Open BRRRR Calculator →