OFF_MARKETRisky Deal0 days on market

6107 S Fountain Street

6107 S Fountain Street, Seattle, WA 98178, Seattle, WA 98178
$799,000
Zestimate®:$840,900$41,900 Under Market

Listing Price

Property image 1
6107 S Fountain Street, Seattle, WA 98178
Loc: Seattle, WA
Days Listed
0
Tax Assessed
$792k
Zestimate®
$841k
5% Under Valued
Lot Size
8,420 sqft
Rent Estimate
$4,469/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.

2

Rainier View

PK-5
0.4 mi away
6

Aki Kurose Middle School

6-8
3.2 mi away
2

Rainier Beach High School

9-12
1.6 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
4.70%
Total ROI
13.2%
Cash Flow
$-910/mo
DSCR
0.77
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$799,000$230
2007-03-01Sold$390,000$112

Tax History

YearProperty TaxTax Assessment
2024$8,230.58$792,000
2023$7,625.64$741,000
2022$7,577.83$827,000
2021$6,810.71$679,000
2020$6,510.67$616,000
2019$6,361.28$611,000
2018$6,525.16$707,000
2017$6,076.5$571,000
2016$3,915.53$491,000
2015$3,915.53$435,000
2014$3,915.53$373,000
2013$3,915.53$294,000
2012$0$301,000
2011$0$337,000
2010$0$379,000
2009$0$379,000
2007$0$44,000
2006$0$41,000
2005$0$10,000
2001$150.38$10,000
2000$149.55$10,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,470
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: $799,000Rent Basis: Observed Comp Model ($4,469/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $233/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.89%

NOI: $31,053/yr

Cash-on-Cash Yield
-10.2%

On $183,770 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+43.3%

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)-$620/mo
Homeowner / Hazard Insurance-$233/mo
Vacancy Reserve (5% of rent)-$223/mo
Repairs & Maintenance (10% of rent)-$447/mo
Property Management (8% of rent)-$358/mo
Total Pure Operating Expenses-$1,881/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,469/mo
Less: Operating Expenses-$1,881/mo
Net Operating Income (NOI)+$2,588/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-1,558/mo
$-18,697/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.