OFF_MARKETRisky Deal0 days on market

5306 26th Avenue S

5306 26th Avenue S, Seattle, WA 98110, Seattle, WA 98108
$949,950
Zestimate®:$859,900

Listing Price

Property image 1
5306 26th Avenue S, Seattle, WA 98110
Loc: Seattle, WA
Days Listed
0
Tax Assessed
$822k
Zestimate®
$860k
Market Rate
Lot Size
5,053 sqft
Rent Estimate
$3,906/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

Dearborn Park Elementary School

PK-5
0.2 mi away
8

Mercer Middle School

6-8
0.9 mi away
4

Franklin High School

9-12
1.5 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
3.45%
Total ROI
6.9%
Cash Flow
$-2,076/mo
DSCR
0.57
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
2026-06-16Price change$870,000$392
2026-05-22Listed for sale$899,000$405
2024-03-21Listing removed$0
2024-03-10Listed for rent$3,450$2
2022-04-28Sold$480,000$216
2015-03-31Sold$393,000$177
2015-03-09Pending sale$395,000$178
2015-01-16Listed for sale$395,000$178
2014-10-20Sold$250,000$113
2013-12-06Sold$327,654$148
2006-06-30Sold$340,000$153

Tax History

YearProperty TaxTax Assessment
2025$8,872.88$822,000
2024$7,992.39$794,000
2023$7,330.82$729,000
2022$7,021.21$780,000
2021$6,777.8$694,000
2020$6,678.78$651,000
2019$6,537.46$646,000
2018$5,941.83$653,000
2017$5,590.08$533,000
2016$2,839.29$471,000
2015$2,839.29$410,000
2014$2,839.29$267,000
2013$2,839.29$251,000
2012$0$231,000
2011$0$261,000
2010$0$263,000
2009$0$263,000
2007$0$275,000
2006$0$259,000
2005$0$244,000
2001$1,948.13$161,000
2000$1,830.71$144,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,220
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: $949,950Rent Basis: Observed Comp Model ($3,906/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $277/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.64%

NOI: $25,041/yr

Cash-on-Cash Yield
-15.6%

On $218,489 invested

DSCR Ratio
0.42x

Negative debt coverage

5-Yr Leveraged ROI
+16.1%

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)-$644/mo
Homeowner / Hazard Insurance-$277/mo
Vacancy Reserve (5% of rent)-$195/mo
Repairs & Maintenance (10% of rent)-$391/mo
Property Management (8% of rent)-$312/mo
Total Pure Operating Expenses-$1,819/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,906/mo
Less: Operating Expenses-$1,819/mo
Net Operating Income (NOI)+$2,087/mo
Less: Debt Service (30yr @ 6.75%)-$4,929/mo
Net Cash Flow
$-2,842/mo
$-34,108/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.