Mount Vernon, WA — Rental Investment Analysis

🔴WEAKappreciation play only

Data: HUD FMR FY2024 + Zillow ZHVI April 2026 + Freddie Mac rates. Last updated June 2026.

Investment Summary

As of 2026, Mount Vernon, WA has a 2.7% cap rate, indicating limited cash flow potential at current prices of $548,847 median.

Mount Vernon is primarily an appreciation play with limited cash flow potential. At $548,847 median home price, Mount Vernon requires significant capital. A 20% down payment alone is $109,769. With 3-bedroom rents around $2,565/month, the 2.7% cap rate tells the story. Cash flow is deeply negative at -$1,786/month with standard assumptions. This market requires appreciation to justify the investment.

At 0.44% on the 1% rule, rents are low relative to purchase prices. You'd need a significant discount from asking price to make the numbers work. DSCR of 0.42 is below 1.0, meaning rental income doesn't cover the mortgage. DSCR lenders will likely decline this market at current prices.

Bottom line: At current valuations, Mount Vernon doesn't make sense for rental investors focused on returns. Look at lower-cost markets unless you have specific local knowledge.

Data sources: HUD Fair Market Rents (FY2024), Zillow Home Value Index (April 2026), Freddie Mac Primary Mortgage Market Survey.

Cap Rate

2.7%

Below average

Monthly Cash Flow

-$1,786

After all expenses

Price-to-Rent

18.7

Overpriced for rent

DSCR

0.42

Fails

Key Metrics

Median Home Price
$548,847
Average Rent (3BR)
$2,565/mo
Price-to-Rent Ratio
18.7(high)
1% Rule
0.44%(fails — need 1%+)
Cash-on-Cash Return
-16.1%
Vacancy Rate
8.0%

Market Strength

Unemployment Rate
5.2%(+0.9% vs national)
Rent Growth (YoY)
+2.9%(national avg)
Population Growth
+2% YoY

Assumptions Used

20% down, 6.52% rate, 30yr, 8% vacancy, 10% maintenance

Customize these numbers →

Property Tax Rate

0.87%

of assessed value (WA avg)

Median Income

$82,228

household (WA avg)

Rent-to-Income

37.4%

Stretched

Section 8 Max Rent

$2,565/mo

3BR voucher payment

WA Investor Climate

Landlord Friendly

5/10

State Income Tax

None

Property Tax

0.87% effective

Population Trend

+2% (3yr)

Best Zip Codes in Mount Vernon for Investors

98241
Cap Rate: 5.0%Cash Flow: -$520/mo$438,483
98284
Cap Rate: 2.9%Cash Flow: -$1,533/mo$527,988
98274
Cap Rate: 2.5%Cash Flow: -$2,040/mo$626,334

All Zip Codes in Mount Vernon

ZipCap RateCash FlowHome PriceRent (3BR)DSCR
982415.0%-$520$438,483$2,970/mo0.78
982842.9%-$1,533$527,988$2,470/mo0.45
982742.5%-$2,040$626,334$2,660/mo0.39
982731.8%-$2,166$569,706$2,040/mo0.29