OFF_MARKETExcellent Deal7 days on market

4738 35th Avenue NE

4738 35th Avenue NE, Seattle, WA 98105, Seattle, WA 98105
$1,299,900

Listing Price

Property image 1
4738 35th Avenue NE, Seattle, WA 98105
Loc: Seattle, WA
Days Listed
7
Tax Assessed
$956k
Lot Size
3,315 sqft
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

Bryant Elementary School

K-5
0.5 mi away
8

Eckstein Middle School

6-8
1.3 mi away
10

Roosevelt 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
7.67%
Total ROI
28.0%
Cash Flow
$1,730/mo
DSCR
1.26
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
2026-03-05Listed for sale$1,299,900$553
2024-05-13Listing removed$0
2023-02-08Sold$1,250,000$532
2023-01-16Pending sale$1,200,000$511
2023-01-13Listed for sale$1,200,000$511
2019-10-30Sold$900,000$383
2019-09-19Pending sale$900,000$383
2019-09-12Listed for sale$900,000$383
2000-07-14Sold$295,000$126
1998-05-21Sold$239,500$102

Tax History

YearProperty TaxTax Assessment
2024$9,255.98$956,000
2023$8,084.52$833,000
2022$8,435.97$976,000
2021$7,891.29$839,000
2020$7,492.44$755,000
2019$7,630.18$780,000
2018$6,603.91$749,000
2017$6,937.92$687,000
2016$5,102.61$615,000
2015$5,102.61$561,000
2014$5,102.61$521,000
2013$5,102.61$444,000
2012$0$406,000
2011$0$406,000
2010$0$437,000
2009$0$437,000
2007$0$418,000
2006$0$396,000
2005$0$366,000
2001$2,932.74$247,000
2000$2,670.32$213,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,350
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: $1,299,900Rent Basis: Modeled Estimate ($10,399/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $379/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.35%

NOI: $82,552/yr

Cash-on-Cash Yield
0.5%

On $298,977 invested

DSCR Ratio
1.02x

Tight qualification

5-Yr Leveraged ROI
+96.9%

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)-$749/mo
Homeowner / Hazard Insurance-$379/mo
Vacancy Reserve (5% of rent)-$520/mo
Repairs & Maintenance (10% of rent)-$1,040/mo
Property Management (8% of rent)-$832/mo
Total Pure Operating Expenses-$3,520/mo
Net Investor Cash Flow
Gross Scheduled Rent+$10,399/mo
Less: Operating Expenses-$3,520/mo
Net Operating Income (NOI)+$6,879/mo
Less: Debt Service (30yr @ 6.75%)-$6,745/mo
Net Cash Flow
$134/mo
$1,614/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.