OFF_MARKETExcellent Deal6 days on market

2415 W McGraw Street

2415 W McGraw Street, Seattle, WA 98199, Seattle, WA 98199
$1,055,000

Listing Price

Property image 1
2415 W McGraw Street, Seattle, WA 98199
Loc: Seattle, WA
Days Listed
6
Tax Assessed
$969k
Lot Size
5,523 sqft
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

Magnolia Elementary School

K-5
0 mi away
8

McClure Middle School

6-8
1.4 mi away
10

Ballard High School

9-12
2.6 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
7.42%
Total ROI
26.8%
Cash Flow
$1,192/mo
DSCR
1.22
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
2026-03-06Listed for sale$1,055,000$699
2018-09-28Sold$816,000$540
2018-09-19Pending sale$795,000$526
2018-09-07Listed for sale$795,000$526
2011-10-03Sold$416,500$276
2010-08-03Listing removed$512,000$339
2010-07-02Price change$512,000$339
2010-04-30Price change$524,222$347
2010-03-12Price change$549,000$364
2009-10-08Listed for sale$569,000$377

Tax History

YearProperty TaxTax Assessment
2024$9,693.42$969,000
2023$8,733.99$884,000
2022$8,498.85$962,000
2021$7,766.7$806,000
2020$7,414.37$730,000
2019$7,654.22$767,000
2018$6,670.94$741,000
2017$6,794.9$659,000
2016$4,675.6$601,000
2015$4,675.6$542,000
2014$4,675.6$465,000
2013$4,675.6$447,000
2012$0$394,000
2011$0$421,000
2010$0$446,000
2009$0$446,000
2007$0$451,000
2006$0$412,000
2005$0$380,000
2001$3,253.31$275,000
2000$2,938.02$235,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,510
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: $1,055,000Rent Basis: Modeled Estimate ($8,440/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $308/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.18%

NOI: $65,181/yr

Cash-on-Cash Yield
-0.2%

On $242,650 invested

DSCR Ratio
0.99x

Negative debt coverage

5-Yr Leveraged ROI
+93.1%

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)-$759/mo
Homeowner / Hazard Insurance-$308/mo
Vacancy Reserve (5% of rent)-$422/mo
Repairs & Maintenance (10% of rent)-$844/mo
Property Management (8% of rent)-$675/mo
Total Pure Operating Expenses-$3,008/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,440/mo
Less: Operating Expenses-$3,008/mo
Net Operating Income (NOI)+$5,432/mo
Less: Debt Service (30yr @ 6.75%)-$5,474/mo
Net Cash Flow
$-42/mo
$-509/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.

2415 W McGraw Street | Seattle, WA | Haven AI Analysis | Haven by ScoutHavens