OFF_MARKETRisky Deal0 days on market

1711 NE 104th Street

1711 NE 104th Street, Seattle, WA 98125, Seattle, WA 98125
$1,196,000
Zestimate®:$1,209,200$13,200 Under Market

Listing Price

Property image 1
1711 NE 104th Street, Seattle, WA 98125
Loc: Seattle, WA
Days Listed
0
Tax Assessed
$1025k
Zestimate®
$1209k
1% Under Valued
Lot Size
8,342 sqft
Rent Estimate
$4,394/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.

5

Sacajawea Elementary School

PK-5
0.4 mi away
8

Jane Addams Middle School

6-8
0.8 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
2.84%
Total ROI
3.9%
Cash Flow
$-3,218/mo
DSCR
0.47
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
2026-03-13Listed for sale$1,196,000$345
2021-05-28Sold$1,150,000$332
2021-04-26Pending sale$1,150,000$332
2021-04-23Price change$1,150,000$332
2021-04-12Listed for sale$1,200,000$346
2001-10-31Sold$629,650$182
1999-06-15Sold$290,000$84

Tax History

YearProperty TaxTax Assessment
2024$10,372.82$1,025,000
2023$9,309.44$927,000
2022$9,412.7$1,053,000
2021$8,991.57$926,000
2020$7,590.77$732,000
2019$7,810.3$768,000
2018$6,906.28$753,000
2017$6,898.84$657,000
2016$4,778.05$573,000
2015$4,778.05$529,000
2014$4,778.05$466,000
2013$4,778.05$446,000
2012$0$411,000
2011$0$411,000
2010$0$427,000
2009$0$427,000
2007$0$430,000
2006$0$412,000
2005$0$371,000
2001$3,344.9$283,000
2000$3,059.7$245,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
6
Sq Ft
3,464
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: $1,196,000Rent Basis: Observed Comp Model ($4,394/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $349/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.24%

NOI: $26,778/yr

Cash-on-Cash Yield
-17.3%

On $275,080 invested

DSCR Ratio
0.36x

Negative debt coverage

5-Yr Leveraged ROI
+7.5%

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)-$803/mo
Homeowner / Hazard Insurance-$349/mo
Vacancy Reserve (5% of rent)-$220/mo
Repairs & Maintenance (10% of rent)-$439/mo
Property Management (8% of rent)-$352/mo
Total Pure Operating Expenses-$2,163/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,394/mo
Less: Operating Expenses-$2,163/mo
Net Operating Income (NOI)+$2,231/mo
Less: Debt Service (30yr @ 6.75%)-$6,206/mo
Net Cash Flow
$-3,974/mo
$-47,692/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.