%
CapRateCity
Free cap rate calculators for every US market
← All markets

Cap Rate Analysis: Seattle, WA

Investment metrics, interactive calculators, and data-driven analysis for Seattle rental properties.

Challenging for pure cash flow
Based on $750,000 median price and $2,400/mo median rent
Est. Cap Rate
1.95%
1% Rule
0.32%
Fails
GRM
26.0x
Price / Income
7.1x

Market Data

Median Home Price$750,000
Median Monthly Rent$2,400
Property Tax Rate0.92%
Population749,256
Population Growth0.8% / yr
Median Household Income$105,200
Vacancy Rate4.5%
Annual Appreciation2.5%

Cap Rate Calculator — Seattle

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

Property Details
$
$
3–8% typical
%
Monthly Expenses
0.92% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
1.66%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$12,420
net operating income
Gross Rent Multiplier
26.0x
High (>15)
1% Rule
0.32%
✗ Fails
Monthly Cash Flow
$1,035
before debt service
Annual Breakdown
Gross Rental Income$28,800
Less Vacancy−$1,296
Effective Income$27,504
Less Operating Expenses−$15,084
Net Operating Income$12,420

Cash-on-Cash Return — Seattle

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

$
$187,500
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-13.00%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$210,000
$187,500 down + $22,500 closing
Monthly Mortgage
$3,667
on $563K loan
Monthly Cash Flow
$-2,275
after all expenses
Annual Cash Flow
$-27,301
before taxes
Cash Flow Breakdown
Monthly Rent$2,400
Less Expenses−$1,008
Less Mortgage−$3,667
Monthly Cash Flow$-2,275

Is Seattle a Good Place to Invest in Rental Property?

Seattle, WA has a population of 749,256 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 $750,000 paired with median rents of $2,400/mo produces an estimated cap rate of 1.95%.

Property taxes at 0.92% 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 7.1x, homes cost about 7.1 times the local median income of $105,200. This elevated ratio means homeownership is stretched, supporting rental demand but limiting buyer pools. Home values have appreciated at roughly 2.5% 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, Seattle 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.

Run a BRRRR analysis for Seattle
Model a buy-rehab-refinance deal with Seattle data pre-loaded.
Open BRRRR Calculator →