Kent
Investment Analysis

Kent, WA
Investor Report

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

Share:
37
Investment Score
Hold
Cap Rate (Est.)
2.1%
Gross Yield
3.5%
P/R Ratio
22.7x
YoY Growth
-1.9%
Median Home Price
$635,000
Average Rent (1BR)
$1,864/mo
Median Income
$85,982
Population
133,381

Investment Breakdown

32
Value Score
31
Growth Score
54
Safety Score
37
Afford Score

Kent has a price-to-rent ratio of 22.7x, which indicates renting and buying are roughly equal.

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

Year-over-year price growth of -1.9% suggests a cooling market.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,864
Annual Gross $22,368

Est. Monthly Expenses

Property Tax (~1.5%) -$794
Insurance (~0.5%) -$265
Maintenance (~1%) -$529
Est. Net Cash Flow $277/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Kent Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$636K2027$675Kโ–ฒ 6.1%2028$694Kโ–ฒ 9.0%20232024Now
$728K$567K
Current
$635K
2026
Projected
$675K
โ†‘ 6.1% by 2027
Projected
$694K
โ†‘ 9.0% by 2028
5yr CAGR:+4.8%
Confidence:Moderate
Rยฒ:0.56
โ–ผ

Looking ahead to the 2026-2028 period, the Kent housing market forecast suggests a period of stabilization rather than dramatic shifts. The current median home price of $636,202 and the recent -2.1% YoY price change indicate a market that is cooling from its post-pandemic highs. With a Price-to-Rent ratio of 25.3x, significantly above the national average of 18x, the financial incentive to rent over buying remains pronounced. This dynamic will likely keep demand from first-time buyers in check, especially as affordability remains a key concern. While the 5-year price change of 28.9% shows strong historical appreciation, the market is now adjusting to a higher interest rate environment, which will temper growth.

Answering the question of will Kent home prices drop significantly requires looking at local fundamentals. The market's Risk Grade: A and Market Temperature: 66/100 suggest resilience, supported by Kent's role as a key logistics and manufacturing hub in the Puget Sound region. Proximity to the Port of Seattle and Sea-Tac Airport provides a stable economic base that can absorb broader economic shocks. However, with days on market at just 30, inventory remains relatively tight, preventing a steep crash. For the Kent real estate Kent 2027 outlook, expect prices to move sideways or see modest single-digit gains as the market finds a new equilibrium. The "RENT" verdict is prudent for now, favoring flexibility until borrowing costs normalize and the price-to-rent gap narrows.

Projected Cap Rate (2027)
2.0%
5yr CAGR
+4.8%

Job Market

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

Healthcare

80
Score
Excellent

Risk Factors

Declining Prices

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 98.4%
Months Supply 3.2
Price Drops 17%
Gone in 2 Wks 40%

Market Position

Affordability Average
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Kent.

Total ROI
-140%
on $127,000 invested
Annual ROI
NaN%
compounded
Total Return
-$177,755
appreciation + cashflow
Mo. Cash Flow
-$3,128
year 1 estimate
Equity Growth Over 5 Years
Y1132kY2138kY3144kY4150kY5157k
Appreciation
$0
Cash Flow
-$177,755
Final Equity
$156,770

* 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 Kent

Property

Purchase Price$635,000
Monthly Rent$1,864
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$2,729
Monthly Cash Flow
-$32,751/ year
-25.8%
Cash-on-Cash
0.9%
Cap Rate

Monthly Breakdown

+ Rental Income$1,864
โˆ’ Mortgage (P&I)$3,211
โˆ’ Property Tax$635
โˆ’ Insurance$125
โˆ’ Maintenance$529
โˆ’ Vacancy Loss$93
= Net Cash Flow-$2,729

Investment Summary

Down Payment
$127,000
Loan Amount
$508,000
Total Monthly Expenses
$4,593
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