OFF_MARKETRisky Deal7 days on market

3419 E Laurelhurst Drive NE

3419 E Laurelhurst Drive NE, Seattle, WA 98105, Seattle, WA 98105
$3,450,000
Zestimate®:$3,294,300

Listing Price

Property image 1
3419 E Laurelhurst Drive NE, Seattle, WA 98105
Loc: Seattle, WA
Days Listed
7
Tax Assessed
$2993k
Zestimate®
$3294k
Market Rate
Lot Size
5,759 sqft
Rent Estimate
$6,443/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

Laurelhurst Elementary School

K-5
0.6 mi away
8

Eckstein Middle School

6-8
2.1 mi away
10

Roosevelt High School

9-12
2.4 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
0.94%
Total ROI
-5.6%
Cash Flow
$-14,739/mo
DSCR
0.16
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-05Listed for sale$3,450,000$748
1995-03-30Sold$665,000$144

Tax History

YearProperty TaxTax Assessment
2024$28,302.44$2,993,000
2023$24,132.65$2,585,000
2022$25,199.43$3,019,000
2021$22,635.42$2,490,000
2020$20,636.28$2,150,000
2019$21,073.81$2,221,000
2018$18,767.48$2,201,000
2017$19,541.14$1,992,000
2016$15,981.02$1,911,000
2015$15,981.02$1,843,000
2014$15,981.02$1,684,000
2013$15,981.02$1,449,000
2012$0$1,394,000
2011$0$1,389,000
2010$0$1,447,000
2009$0$1,447,000
2007$0$1,407,000
2006$0$1,353,000
2005$0$1,316,000
2001$10,408.9$900,000
2000$10,239$835,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
4,610
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $3,450,000Rent Basis: Observed Comp Model ($6,443/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $1,006/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.56%

NOI: $19,327/yr

Cash-on-Cash Yield
-24.6%

On $793,500 invested

DSCR Ratio
0.09x

Negative debt coverage

5-Yr Leveraged ROI
+-29.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.94% of basis)-$2,345/mo
Homeowner / Hazard Insurance-$1,006/mo
Vacancy Reserve (5% of rent)-$322/mo
Repairs & Maintenance (10% of rent)-$644/mo
Property Management (8% of rent)-$515/mo
Total Pure Operating Expenses-$4,832/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,443/mo
Less: Operating Expenses-$4,832/mo
Net Operating Income (NOI)+$1,611/mo
Less: Debt Service (30yr @ 6.75%)-$17,901/mo
Net Cash Flow
$-16,291/mo
$-195,489/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.