OFF_MARKETRisky Deal2 days on market

11323 Durland Place NE

11323 Durland Place NE, Seattle, WA 98125, Seattle, WA 98125
$1,300,000
Zestimate®:$1,249,400

Listing Price

Property image 1
11323 Durland Place NE, Seattle, WA 98125
Loc: Seattle, WA
Days Listed
2
Tax Assessed
$1194k
Zestimate®
$1249k
Market Rate
Lot Size
9,100 sqft
Rent Estimate
$3,441/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

John Rogers Elementary School

K-5
0.4 mi away
8

Jane Addams Middle School

6-8
0.7 mi away
6

Nathan Hale 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
1.66%
Total ROI
-2.0%
Cash Flow
$-4,771/mo
DSCR
0.27
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
2026-03-11Listed for sale$1,300,000$560
1997-09-15Sold$248,250$107

Tax History

YearProperty TaxTax Assessment
2024$11,926.65$1,194,000
2023$10,314.3$1,038,000
2022$10,614.31$1,201,000
2021$9,300.6$961,000
2020$8,540.51$834,000
2019$8,677.87$862,000
2018$7,345.4$806,000
2017$7,596.87$730,000
2016$5,946.61$669,000
2015$5,946.61$647,000
2014$5,946.61$592,000
2013$5,946.61$510,000
2012$0$491,000
2011$0$498,000
2010$0$512,000
2009$0$512,000
2007$0$507,000
2006$0$470,000
2005$0$435,000
2001$3,894.45$331,000
2000$3,497.76$281,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,320
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: $1,300,000Rent Basis: Observed Comp Model ($3,441/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $379/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.23%

NOI: $16,023/yr

Cash-on-Cash Yield
-21.7%

On $299,000 invested

DSCR Ratio
0.20x

Negative debt coverage

5-Yr Leveraged ROI
+-14.4%

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)-$935/mo
Homeowner / Hazard Insurance-$379/mo
Vacancy Reserve (5% of rent)-$172/mo
Repairs & Maintenance (10% of rent)-$344/mo
Property Management (8% of rent)-$275/mo
Total Pure Operating Expenses-$2,106/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,441/mo
Less: Operating Expenses-$2,106/mo
Net Operating Income (NOI)+$1,335/mo
Less: Debt Service (30yr @ 6.75%)-$6,745/mo
Net Cash Flow
$-5,410/mo
$-64,922/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.