OFF_MARKETRisky Deal7 days on market

11904 Lakeside Avenue NE

11904 Lakeside Avenue NE, Seattle, WA 98125, Seattle, WA 98125
$1,370,000
Zestimate®:$1,316,300

Listing Price

Property image 1
11904 Lakeside Avenue NE, Seattle, WA 98125
Loc: Seattle, WA
Days Listed
7
Tax Assessed
$1173k
Zestimate®
$1316k
Market Rate
Lot Size
0.29 acres
Rent Estimate
$4,441/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.

6

John Rogers Elementary School

K-5
0.6 mi away
8

Jane Addams Middle School

6-8
0.8 mi away
6

Nathan Hale High School

9-12
0.9 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
2.39%
Total ROI
1.6%
Cash Flow
$-4,204/mo
DSCR
0.39
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$1,370,000$513
2002-05-17Sold$495,450$186

Tax History

YearProperty TaxTax Assessment
2024$11,249.07$1,173,000
2023$10,964.75$1,086,000
2022$11,272.05$1,257,000
2021$9,889.75$1,006,000
2020$9,064.45$873,000
2019$9,205.44$903,000
2018$7,798.39$844,000
2017$8,054.16$764,000
2016$6,222.14$700,000
2015$6,222.14$668,000
2014$6,222.14$611,000
2013$6,222.14$526,000
2012$0$506,000
2011$0$514,000
2010$0$529,000
2009$0$529,000
2007$0$547,000
2006$0$507,000
2005$0$514,000
2001$3,768.51$320,000
2000$3,388.25$272,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,670
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: $1,370,000Rent Basis: Observed Comp Model ($4,441/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $400/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.84%

NOI: $25,209/yr

Cash-on-Cash Yield
-19.1%

On $315,100 invested

DSCR Ratio
0.30x

Negative debt coverage

5-Yr Leveraged ROI
+-1.2%

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)-$919/mo
Homeowner / Hazard Insurance-$400/mo
Vacancy Reserve (5% of rent)-$222/mo
Repairs & Maintenance (10% of rent)-$444/mo
Property Management (8% of rent)-$355/mo
Total Pure Operating Expenses-$2,340/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,441/mo
Less: Operating Expenses-$2,340/mo
Net Operating Income (NOI)+$2,101/mo
Less: Debt Service (30yr @ 6.75%)-$7,109/mo
Net Cash Flow
$-5,008/mo
$-60,095/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.

11904 Lakeside Avenue NE | Seattle, WA | Haven AI Analysis | Haven by ScoutHavens