%
CapRateCity
Free cap rate calculators for every US market
MarketsWashingtonWalla Walla

Cap Rate Analysis: Walla Walla, WA

Investment metrics, interactive calculators, and data-driven analysis for Walla Walla 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 $405,000 median price and $1,540/mo median rent
Est. Cap Rate
2.62%
1% Rule
0.38%
Fails
GRM
21.9x
Price / Income
6.5x

Market Data

Median Home Price$405,000
Median Monthly Rent$1,540
Property Tax Rate0.93%
Population50,000
Population Growth1.1% / yr
Median Household Income$62,750
Vacancy Rate4.6%
Annual Appreciation2.8%

Cap Rate Calculator — Walla Walla

Pre-filled with Walla Walla 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
2.20%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$8,918
net operating income
Gross Rent Multiplier
21.9x
High (>15)
1% Rule
0.38%
✗ Fails
Monthly Cash Flow
$743
before debt service
Annual Breakdown
Gross Rental Income$18,480
Less Vacancy−$850
Effective Income$17,630
Less Operating Expenses−$8,712
Net Operating Income$8,918
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 — Walla Walla

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

$
$101,250
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-11.51%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$113,400
$101,250 down + $12,150 closing
Monthly Mortgage
$1,980
on $304K loan
Monthly Cash Flow
$-1,087
after all expenses
Annual Cash Flow
$-13,047
before taxes
Cash Flow Breakdown
Monthly Rent$1,540
Less Expenses−$647
Less Mortgage−$1,980
Monthly Cash Flow$-1,087

Is Walla Walla a Good Place to Invest in Rental Property?

Walla Walla, 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 $405,000 paired with median rents of $1,540/mo produces an estimated cap rate of 2.62%.

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 6.5x, homes cost about 6.5 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, Walla Walla 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 →

Walla Walla Investment Guides

Explore Walla Walla Data

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

Greeley, CO$495K · $1,710/mo
2.6%
Mount Vernon, WA$575K · $2,180/mo
2.6%
Corvallis, OR$545K · $2,060/mo
2.6%
Olympia, WA$525K · $1,990/mo
2.6%
La Grande, OR$320K · $1,230/mo
2.7%
Run a BRRRR analysis for Walla Walla
Model a buy-rehab-refinance deal with Walla Walla data pre-loaded.
Open BRRRR Calculator →