OFF_MARKETRisky Deal0 days on market

9412 4th Avenue SW

9412 4th Avenue SW, Seattle, WA 98106, Seattle, WA 98106
$575,000
Zestimate®:$576,500$1,500 Under Market

Listing Price

Property image 1
9412 4th Avenue SW, Seattle, WA 98106
Loc: Seattle, WA
Days Listed
0
Tax Assessed
$538k
Zestimate®
$577k
0% Under Valued
Lot Size
7,802 sqft
Rent Estimate
$2,842/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.

1

Concord Elementary School

PK-5
0.8 mi away
5

Denny Middle School

6-8
1.4 mi away
3

Chief Sealth High School

9-12
1.4 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
4.01%
Total ROI
9.7%
Cash Flow
$-988/mo
DSCR
0.66
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$575,000$575
2016-02-05Sold$305,000$305
2016-01-01Pending sale$299,950$300
2015-12-25Listed for sale$299,950$300
2015-12-24Pending sale$299,950$300
2015-12-21Price change$299,950$300
2015-11-19Listed for sale$315,000$315

Tax History

YearProperty TaxTax Assessment
2024$5,895.25$538,000
2023$5,380.56$493,000
2022$5,174.62$531,000
2021$4,771.11$448,000
2020$4,629.8$414,000
2019$4,321.57$390,000
2018$3,915.28$392,000
2017$3,475.62$299,000
2016$1,066.65$258,000
2015$1,066.65$263,000
2014$1,066.65$227,000
2013$1,066.65$191,000
2012$0$195,000
2011$0$225,000
2010$0$235,000
2009$0$235,000
2007$0$226,000
2006$0$224,000
2005$0$215,000
2001$1,822.19$150,000
2000$1,477.82$115,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,000
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: $575,000Rent Basis: Observed Comp Model ($2,842/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $168/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.34%

NOI: $19,187/yr

Cash-on-Cash Yield
-12.6%

On $132,250 invested

DSCR Ratio
0.54x

Negative debt coverage

5-Yr Leveraged ROI
+31.4%

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)-$421/mo
Homeowner / Hazard Insurance-$168/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$284/mo
Property Management (8% of rent)-$227/mo
Total Pure Operating Expenses-$1,243/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,842/mo
Less: Operating Expenses-$1,243/mo
Net Operating Income (NOI)+$1,599/mo
Less: Debt Service (30yr @ 6.75%)-$2,984/mo
Net Cash Flow
$-1,385/mo
$-16,616/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.