OFF_MARKETRisky Deal7 days on market

12725 42nd Avenue NE

12725 42nd Avenue NE, Seattle, WA 98125, Seattle, WA 98125
$1,195,000
Zestimate®:$1,111,700

Listing Price

Property image 1
12725 42nd Avenue NE, Seattle, WA 98125
Loc: Seattle, WA
Days Listed
7
Tax Assessed
$1288k
Zestimate®
$1112k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$4,229/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.

8

John Rogers Elementary School

K-5
1 mi away
8

Jane Addams Middle School

6-8
1 mi away
7

Nathan Hale High School

9-12
1.1 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
2.04%
Total ROI
-0.1%
Cash Flow
$-4,007/mo
DSCR
0.34
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
2026-04-13Sold$1,135,000$514
2026-03-17Pending sale$1,195,000$541
2026-03-05Listed for sale$1,195,000$541
2022-11-01Listing removed$0
2022-09-30Price change$3,850$2
2022-08-31Listed for rent$4,000$2
2021-03-24Listing removed$0
2013-03-23Listing removed$2,200$1
2013-03-10Listed for rent$2,200$1
2006-06-30Sold$662,800$300

Tax History

YearProperty TaxTax Assessment
2025$14,397.14$1,288,000
2024$13,073.98$1,249,000
2023$10,952.85$1,043,000
2022$11,220.92$1,207,000
2021$9,377.29$910,000
2020$8,602.64$790,000
2019$8,700.98$817,000
2018$7,941.88$829,000
2017$8,179.09$751,000
2016$6,526.53$688,000
2015$6,526.53$656,000
2014$6,526.53$624,000
2013$6,526.53$537,000
2012$0$544,000
2011$0$552,000
2010$0$568,000
2009$0$568,000
2007$0$614,000
2006$0$569,000
2005$0$527,000
2001$4,650.08$397,000
2000$4,179.19$337,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,210
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: $1,195,000Rent Basis: Observed Comp Model ($4,229/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $349/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.91%

NOI: $22,781/yr

Cash-on-Cash Yield
-18.8%

On $274,850 invested

DSCR Ratio
0.31x

Negative debt coverage

5-Yr Leveraged ROI
+0.3%

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)-$1,009/mo
Homeowner / Hazard Insurance-$349/mo
Vacancy Reserve (5% of rent)-$211/mo
Repairs & Maintenance (10% of rent)-$423/mo
Property Management (8% of rent)-$338/mo
Total Pure Operating Expenses-$2,331/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,229/mo
Less: Operating Expenses-$2,331/mo
Net Operating Income (NOI)+$1,898/mo
Less: Debt Service (30yr @ 6.75%)-$6,201/mo
Net Cash Flow
$-4,302/mo
$-51,626/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.