OFF_MARKETRisky Deal0 days on market

3530 W Laurelhurst Drive NE

3530 W Laurelhurst Drive NE, Seattle, WA 98105, Seattle, WA 98105
$3,960,000
Zestimate®:$2,955,300

Listing Price

Property image 1
3530 W Laurelhurst Drive NE, Seattle, WA 98105
Loc: Seattle, WA
Days Listed
0
Tax Assessed
$2451k
Zestimate®
$2955k
Market Rate
Lot Size
10,302 sqft
Rent Estimate
$7,384/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
0.5 mi away
8

Eckstein Middle School

6-8
2 mi away
10

Roosevelt High School

9-12
2.2 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
1.24%
Total ROI
-4.1%
Cash Flow
$-15,929/mo
DSCR
0.20
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
2026-03-12Listed for sale$3,960,000$980
2014-12-16Sold$1,475,000$365
2014-11-20Pending sale$1,595,000$395
2014-10-25Price change$1,595,000$395
2014-09-09Listed for sale$1,695,000$420
2012-09-02Listing removed$1,495,000$370
2012-06-09Price change$1,495,000$370
2012-04-04Listed for sale$1,595,000$395
2006-05-01Sold$1,600,000$396
2004-09-15Sold$1,370,000$339

Tax History

YearProperty TaxTax Assessment
2024$23,527.2$2,451,000
2023$20,107.49$2,117,000
2022$21,623.04$2,554,000
2021$18,196.67$1,966,000
2020$16,589.09$1,698,000
2019$16,913.56$1,754,000
2018$15,070.19$1,738,000
2017$15,663.98$1,573,000
2016$14,698.78$1,509,000
2015$14,698.78$1,680,000
2014$14,698.78$1,535,000
2013$14,698.78$1,321,000
2012$0$1,271,000
2011$0$1,415,000
2010$0$1,475,000
2009$0$1,475,000
2007$0$1,435,000
2006$0$1,380,000
2005$0$1,041,000
2001$9,057.92$782,000
2000$8,231.24$670,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
4,040
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: $3,960,000Rent Basis: Observed Comp Model ($7,384/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $1,155/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.79%

NOI: $31,329/yr

Cash-on-Cash Yield
-23.6%

On $910,800 invested

DSCR Ratio
0.13x

Negative debt coverage

5-Yr Leveraged ROI
+-24.0%

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)-$1,920/mo
Homeowner / Hazard Insurance-$1,155/mo
Vacancy Reserve (5% of rent)-$369/mo
Repairs & Maintenance (10% of rent)-$738/mo
Property Management (8% of rent)-$591/mo
Total Pure Operating Expenses-$4,773/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,384/mo
Less: Operating Expenses-$4,773/mo
Net Operating Income (NOI)+$2,611/mo
Less: Debt Service (30yr @ 6.75%)-$20,548/mo
Net Cash Flow
$-17,937/mo
$-215,242/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.