OFF_MARKETRisky Deal3 days on market

10615 18th Avenue SW

10615 18th Avenue SW, Seattle, WA 98146, Seattle, WA 98146
$485,000
Zestimate®:$476,900

Listing Price

Property image 1
10615 18th Avenue SW, Seattle, WA 98146
Loc: Seattle, WA
Days Listed
3
Tax Assessed
$439k
Zestimate®
$477k
Market Rate
Lot Size
5,336 sqft
Rent Estimate
$2,238/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

Shorewood Elementary School

PK-5
0.8 mi away
3

Cascade Middle School

6-8
0.7 mi away
2

Evergreen High School

9-12
0.8 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
3.65%
Total ROI
7.9%
Cash Flow
$-977/mo
DSCR
0.60
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
2026-03-09Listed for sale$485,000$303
2013-06-14Sold$161,000$101

Tax History

YearProperty TaxTax Assessment
2024$5,231.98$439,000
2023$4,785.17$385,000
2022$4,822.84$417,000
2021$4,808.7$366,000
2020$4,488.8$321,000
2019$4,402.96$318,000
2018$3,557.55$271,000
2017$3,366.11$218,000
2016$2,341.72$187,000
2015$2,341.72$160,000
2014$2,341.72$154,000
2013$2,341.72$131,000
2012$0$157,000
2011$0$181,000
2010$0$173,000
2009$0$173,000
2007$0$166,000
2006$0$157,000
2005$0$157,000
2001$1,517.95$114,000
2000$1,371.98$99,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,600
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: $485,000Rent Basis: Observed Comp Model ($2,238/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $141/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.06%

NOI: $14,861/yr

Cash-on-Cash Yield
-13.8%

On $111,550 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.4%

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)-$344/mo
Homeowner / Hazard Insurance-$141/mo
Vacancy Reserve (5% of rent)-$112/mo
Repairs & Maintenance (10% of rent)-$224/mo
Property Management (8% of rent)-$179/mo
Total Pure Operating Expenses-$1,000/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,238/mo
Less: Operating Expenses-$1,000/mo
Net Operating Income (NOI)+$1,238/mo
Less: Debt Service (30yr @ 6.75%)-$2,517/mo
Net Cash Flow
$-1,278/mo
$-15,338/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.