OFF_MARKETRisky Deal6 days on market

10731 18th Avenue SW

10731 18th Avenue SW, Seattle, WA 98146, Seattle, WA 98146
$785,000
Zestimate®:$770,000

Listing Price

Property image 1
10731 18th Avenue SW, Seattle, WA 98146
Loc: Seattle, WA
Days Listed
6
Tax Assessed
$506k
Zestimate®
$770k
Market Rate
Lot Size
8,381 sqft
Rent Estimate
$2,942/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
0.7 mi away
3

Cascade Middle School

6-8
0.7 mi away
2

Evergreen High School

9-12
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
3.12%
Total ROI
5.3%
Cash Flow
$-1,928/mo
DSCR
0.51
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
2026-03-07Listed for sale$785,000$431
2025-09-05Sold$495,000$272
2022-02-11Sold$470,000$258
2022-01-10Pending sale$450,000$247
2022-01-07Listed for sale$450,000$247

Tax History

YearProperty TaxTax Assessment
2024$6,089.18$506,000
2023$5,541.44$443,000
2022$5,575.75$479,000
2021$5,562.92$421,000
2020$5,204.82$370,000
2019$5,090.95$366,000
2018$4,098.74$310,000
2017$3,884.61$249,000
2016$2,709.62$213,000
2015$2,709.62$182,000
2014$2,709.62$175,000
2013$2,709.62$149,000
2012$0$198,000
2011$0$228,000
2010$0$234,000
2009$0$234,000
2007$0$224,000
2006$0$211,000
2005$0$201,000
2001$1,805.87$137,000
2000$1,669.61$122,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,820
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: $785,000Rent Basis: Observed Comp Model ($2,942/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $229/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.51%

NOI: $19,680/yr

Cash-on-Cash Yield
-16.2%

On $180,550 invested

DSCR Ratio
0.40x

Negative debt coverage

5-Yr Leveraged ROI
+13.3%

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)-$396/mo
Homeowner / Hazard Insurance-$229/mo
Vacancy Reserve (5% of rent)-$147/mo
Repairs & Maintenance (10% of rent)-$294/mo
Property Management (8% of rent)-$235/mo
Total Pure Operating Expenses-$1,302/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,942/mo
Less: Operating Expenses-$1,302/mo
Net Operating Income (NOI)+$1,640/mo
Less: Debt Service (30yr @ 6.75%)-$4,073/mo
Net Cash Flow
$-2,433/mo
$-29,199/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.