OFF_MARKETRisky Deal7 days on market

4849 25th Avenue SW

4849 25th Avenue SW, Seattle, WA 98106, Seattle, WA 98106
$619,000
Zestimate®:$610,000

Listing Price

Property image 1
4849 25th Avenue SW, Seattle, WA 98106
Loc: Seattle, WA
Days Listed
7
Tax Assessed
$567k
Zestimate®
$610k
Market Rate
Lot Size
7,200 sqft
Rent Estimate
$3,399/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.

6

Pathfinder K-8

K-8
0.5 mi away
7

West Seattle High School

9-12
1.6 mi away
4

Louisa Boren STEM K-8

PK-8
0.7 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
4.64%
Total ROI
12.8%
Cash Flow
$-738/mo
DSCR
0.76
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
2026-03-12Price change$619,000$543
2026-03-06Listed for sale$650,000$570
2016-10-11Sold$300,000$263
2016-09-09Pending sale$310,000$272
2016-08-10Price change$350,000$307
2016-08-08Listed for sale$310,000$272

Tax History

YearProperty TaxTax Assessment
2024$6,161.88$567,000
2023$5,615.93$519,000
2022$5,288.29$545,000
2021$4,709.3$441,000
2020$4,480.82$398,000
2019$4,312.34$389,000
2018$3,956.7$397,000
2017$3,733.78$326,000
2016$2,719.14$289,000
2015$2,719.14$287,000
2014$2,719.14$244,000
2013$2,719.14$194,000
2012$0$192,000
2011$0$213,000
2010$0$228,000
2009$0$228,000
2007$0$210,000
2006$0$197,000
2005$0$182,000
2001$1,570.31$128,000
2000$1,453.49$113,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,140
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: $619,000Rent Basis: Observed Comp Model ($3,399/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $181/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.86%

NOI: $23,905/yr

Cash-on-Cash Yield
-10.3%

On $142,370 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.8%

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)-$444/mo
Homeowner / Hazard Insurance-$181/mo
Vacancy Reserve (5% of rent)-$170/mo
Repairs & Maintenance (10% of rent)-$340/mo
Property Management (8% of rent)-$272/mo
Total Pure Operating Expenses-$1,407/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,399/mo
Less: Operating Expenses-$1,407/mo
Net Operating Income (NOI)+$1,992/mo
Less: Debt Service (30yr @ 6.75%)-$3,212/mo
Net Cash Flow
$-1,220/mo
$-14,637/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.