OFF_MARKETExcellent Deal184 days on market

530 36th Avenue E

530 36th Avenue E, Seattle, WA 98112, Seattle, WA 98112
$12,300,000
Zestimate®:$10,800,000

Listing Price

Property image 1
530 36th Avenue E, Seattle, WA 98112
Loc: Seattle, WA
Days Listed
184
Tax Assessed
$7544k
Zestimate®
$10800k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$6,239/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

McGilvra Elementary School

K-5
0.7 mi away
5

Edmonds S. Meany Middle School

6-8
0.9 mi away
8

Garfield High School

9-12
1.5 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
7.92%
Total ROI
29.2%
Cash Flow
$18,959/mo
DSCR
1.30
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
1998-07-31Sold$1,868,500$236

Tax History

YearProperty TaxTax Assessment
2025$75,746.97$7,544,000
2024$68,121.48$7,306,000
2023$64,530.98$7,027,000
2022$64,759.25$7,870,000
2021$54,462.98$6,076,000
2020$62,284.76$6,606,000
2019$65,457.26$7,014,000
2018$58,084.58$6,930,000
2017$62,435.34$6,465,000
2016$56,714.29$5,797,000
2015$56,714.29$5,485,000
2014$56,714.29$6,066,000
2013$56,714.29$5,358,000
2012$0$5,279,000
2011$0$5,279,000
2010$0$5,562,000
2009$0$5,562,000
2007$0$5,269,000
2006$0$4,834,000
2005$0$4,627,000
2001$29,528.6$2,570,000
2000$18,610.8$1,523,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
7
Sq Ft
7,910
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: $12,300,000Rent Basis: Observed Comp Model ($6,239/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $3,588/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.46%

NOI: $-56,321/yr

Cash-on-Cash Yield
-29.1%

On $2,829,000 invested

DSCR Ratio
-0.07x

Negative debt coverage

5-Yr Leveraged ROI
+-51.1%

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)-$5,909/mo
Homeowner / Hazard Insurance-$3,588/mo
Vacancy Reserve (5% of rent)-$312/mo
Repairs & Maintenance (10% of rent)-$624/mo
Property Management (8% of rent)-$499/mo
Total Pure Operating Expenses-$10,932/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,239/mo
Less: Operating Expenses-$10,932/mo
Net Operating Income (NOI)+$-4,693/mo
Less: Debt Service (30yr @ 6.75%)-$63,822/mo
Net Cash Flow
$-68,515/mo
$-822,186/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.