%
CapRateCity
Free cap rate calculators for every US market
MarketsWashingtonShelton

Shelton, WA Cap Rate: 2.57% — Rental Property Analysis

Shelton is a higher-priced market in the West with a small but investable metro of 50,000. At a 2.57% estimated cap rate, this is a appreciation-focused market where rents of $1,670/mo lag behind home prices. With a median home price of $445,000 and steady population growth supports long-term rental demand, Shelton 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 $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%

2026 Market Update: Shelton

Shelton's 0.4% rent-to-price ratio is well below the 1% rule. At median prices of $445,000, the $1,670/mo rent produces only $952/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 ($89K at 7%) would result in approximately $-1,415/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 Shelton a market where tax-conscious underwriting is essential. Every deal should be stress-tested with potential assessment increases.

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 →
Analyze listings in Shelton 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 Shelton

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 →