%
CapRateCity
Free cap rate calculators for every US market
MarketsWashingtonShelton

Cap Rate Analysis: Shelton, WA

Investment metrics, interactive calculators, and data-driven analysis for Shelton 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 $445,000 median price and $1,670/mo median rent
Est. Cap Rate
2.57%
1% Rule
0.38%
Fails
GRM
22.2x
Price / Income
7.1x

Market Data

Median Home Price$445,000
Median Monthly Rent$1,670
Property Tax Rate0.93%
Population50,000
Population Growth1.1% / yr
Median Household Income$62,750
Vacancy Rate4.6%
Annual Appreciation2.8%

Cap Rate Calculator — Shelton

Pre-filled with Shelton 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
2.16%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$9,590
net operating income
Gross Rent Multiplier
22.2x
High (>15)
1% Rule
0.38%
✗ Fails
Monthly Cash Flow
$799
before debt service
Annual Breakdown
Gross Rental Income$20,040
Less Vacancy−$922
Effective Income$19,118
Less Operating Expenses−$9,528
Net Operating Income$9,590
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 — Shelton

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

$
$111,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-11.62%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$124,600
$111,250 down + $13,350 closing
Monthly Mortgage
$2,176
on $334K loan
Monthly Cash Flow
$-1,207
after all expenses
Annual Cash Flow
$-14,482
before taxes
Cash Flow Breakdown
Monthly Rent$1,670
Less Expenses−$701
Less Mortgage−$2,176
Monthly Cash Flow$-1,207

Is Shelton a Good Place to Invest in Rental Property?

Shelton, 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 $445,000 paired with median rents of $1,670/mo produces an estimated cap rate of 2.57%.

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 7.1x, homes cost about 7.1 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, Shelton 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 →

Shelton Investment Guides

Explore Shelton Data

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

Yakima, WA$345K · $1,290/mo
2.6%
Idaho Falls, ID$405K · $1,410/mo
2.5%
Olympia, WA$525K · $1,990/mo
2.6%
Corvallis, OR$545K · $2,060/mo
2.6%
Mount Vernon, WA$575K · $2,180/mo
2.6%
Run a BRRRR analysis for Shelton
Model a buy-rehab-refinance deal with Shelton data pre-loaded.
Open BRRRR Calculator →