Seattle
Investment Analysis

Seattle, WA
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
28
Investment Score
Rent
Cap Rate (Est.)
2.1%
Gross Yield
3.5%
P/R Ratio
26.2x
YoY Growth
-2.1%
Median Home Price
$785,000
Average Rent (1BR)
$2,269/mo
Median Income
$120,608
Population
755,081

Investment Breakdown

21
Value Score
29
Growth Score
27
Safety Score
37
Afford Score

Seattle has a price-to-rent ratio of 26.2x, which indicates renting is more favorable than buying.

The estimated cap rate of 2.1% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -2.1% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $2,269
Annual Gross $27,228

Est. Monthly Expenses

Property Tax (~1.5%) -$981
Insurance (~0.5%) -$327
Maintenance (~1%) -$654
Est. Net Cash Flow $307/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Seattle Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$837K2027$858Kโ–ฒ 2.5%2028$866Kโ–ฒ 3.5%20232024Now
$910K$766K
Current
$785K
2026
Projected
$858K
โ†‘ 2.5% by 2027
Projected
$866K
โ†‘ 3.5% by 2028
5yr CAGR:+2.2%
Confidence:Low
Rยฒ:0.17
โ–ผ

For anyone asking will Seattle home prices drop, the current data suggests a plateau rather than a cliff. With the median price at $837,193 and a recent YoY price change of -2.3%, the market is cooling from its pandemic-era peaks, but the 5-year gain of 12.2% shows resilience. This Seattle housing market forecast for 2026-2028 anticipates sluggish, single-digit appreciation, likely in the 1-3% annual range, as affordability constraints bite. The price-to-rent ratio of 28.4x heavily favors renting, reinforcing the 'RENT' verdict. Tech sector volatility and high interest rates will keep leverage in check, preventing the explosive growth seen in the previous decade.

Looking toward Seattle real estate in 2027, the market's fundamentals remain strong but expensive. A Risk Grade of A- indicates long-term stability driven by a diverse economy beyond just tech, including aerospace and a growing life sciences sector. However, inventory sitting for 43 days on market points to a balanced environment where sellers must price competitively. While migration continues to support demand, the region's affordability crisis is a significant headwind. We expect price growth to track closely with local wage increases rather than speculative investment. This creates a stable but less dynamic environment, where the 62/100 market temperature reflects a return to normalcy rather than a boom or bust cycle.

Projected Cap Rate (2027)
2.0%
5yr CAGR
+2.2%

Job Market

Unemployment 4.2%
National avg: 3.7%
Job Growth (YoY) +2.0%

Healthcare

80
Score
Excellent

Risk Factors

High Crime Area
Overvalued Market
Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 98.5%
Months Supply 3.5
Price Drops 21%
Gone in 2 Wks 49%

Market Position

Affordability Average
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Seattle.

Total ROI
-141%
on $157,000 invested
Annual ROI
NaN%
compounded
Total Return
-$221,946
appreciation + cashflow
Mo. Cash Flow
-$3,901
year 1 estimate
Equity Growth Over 5 Years
Y1163kY2170kY3178kY4185kY5194k
Appreciation
$0
Cash Flow
-$221,946
Final Equity
$193,802

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Seattle

Property

Purchase Price$785,000
Monthly Rent$2,269
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$3,378
Monthly Cash Flow
-$40,536/ year
-25.8%
Cash-on-Cash
0.9%
Cap Rate

Monthly Breakdown

+ Rental Income$2,269
โˆ’ Mortgage (P&I)$3,969
โˆ’ Property Tax$785
โˆ’ Insurance$125
โˆ’ Maintenance$654
โˆ’ Vacancy Loss$113
= Net Cash Flow-$3,378

Investment Summary

Down Payment
$157,000
Loan Amount
$628,000
Total Monthly Expenses
$5,647
Gross Yield
3.5%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026