OFF_MARKETRisky Deal35 days on market

920 N 102nd Street

920 N 102nd Street, Seattle, WA 98133, Seattle, WA 98133
$725,000
Zestimate®:$719,700

Listing Price

Property image 1
920 N 102nd Street, Seattle, WA 98133
Loc: Seattle, WA
Days Listed
35
Tax Assessed
$689k
Zestimate®
$720k
Market Rate
Lot Size
3,842 sqft
Rent Estimate
$3,125/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.

7

Viewlands Elementary School

PK-5
0.7 mi away
9

Robert Eagle Staff Middle School

6-8
0.7 mi away
8

Ingraham High School

9-12
1.7 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
3.35%
Total ROI
6.4%
Cash Flow
$-1,642/mo
DSCR
0.55
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
2026-03-11Price change$725,000$459
2026-03-05Listed for sale$750,000$475
2026-03-03Pending sale$750,000$475
2026-02-05Listed for sale$750,000$475
2023-09-28Listing removed$0
2023-09-21Listed for rent$2,500$2
2020-06-15Sold$645,000$408
2020-05-11Pending sale$679,000$430
2020-05-01Price change$679,000$430
2020-04-09Listed for sale$699,000$442
2011-12-04Listing removed$329,950$209
2011-10-21Listed for sale$329,950$209
2011-07-31Listing removed$329,950$209
2011-06-27Price change$329,950$209
2011-06-09Price change$339,000$215
2011-05-24Listed for sale$349,500$221
2004-10-27Sold$285,000$180
1994-09-01Sold$1,280,000$810

Tax History

YearProperty TaxTax Assessment
2024$6,926.69$689,000
2023$6,219.66$627,000
2022$6,089.6$687,000
2021$5,842.87$607,000
2020$5,229.82$512,000
2019$5,239.77$521,000
2018$4,855.72$538,000
2017$5,121.13$497,000
2016$3,386.87$419,000
2015$3,386.87$381,000
2014$3,386.87$336,000
2013$3,386.87$306,000
2012$0$272,000
2011$0$298,000
2010$0$291,000
2009$0$291,000
2007$0$281,000
2006$0$267,000
2005$0$240,000
2001$2,062.62$171,000
2000$2,001.06$158,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,580
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: $725,000Rent Basis: Observed Comp Model ($3,125/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $211/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.74%

NOI: $19,866/yr

Cash-on-Cash Yield
-15.2%

On $166,750 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.4%

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)-$540/mo
Homeowner / Hazard Insurance-$211/mo
Vacancy Reserve (5% of rent)-$156/mo
Repairs & Maintenance (10% of rent)-$313/mo
Property Management (8% of rent)-$250/mo
Total Pure Operating Expenses-$1,469/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,125/mo
Less: Operating Expenses-$1,469/mo
Net Operating Income (NOI)+$1,656/mo
Less: Debt Service (30yr @ 6.75%)-$3,762/mo
Net Cash Flow
$-2,106/mo
$-25,276/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.