OFF_MARKETRisky Deal7 days on market

721 N 88th Street

721 N 88th Street, Seattle, WA 98103, Seattle, WA 98103
$875,000
Zestimate®:$853,400

Listing Price

Property image 1
721 N 88th Street, Seattle, WA 98103
Loc: Seattle, WA
Days Listed
7
Tax Assessed
$837k
Zestimate®
$853k
Market Rate
Lot Size
5,127 sqft
Rent Estimate
$3,832/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

Daniel Bagley Elementary School

K-5
0.5 mi away
9

Robert Eagle Staff Middle School

6-8
0.5 mi away
8

Ingraham High School

9-12
2.4 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
Risky
Confidence Score: 4.2/10
Exercise caution due to potential market volatility.
Cap Rate
3.44%
Total ROI
6.9%
Cash Flow
$-1,913/mo
DSCR
0.57
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This property presents a challenging profile for a conservative investor. While the Greenwood neighborhood of Seattle is high-demand with historically strong appreciation, the fundamentals here are weak for income purposes. With a gross rental yield of only 3.44%, the asset will almost certainly produce negative cash flow after accounting for property taxes, insurance, and maintenance reserves. When factoring in debt service at current market rates, the monthly deficit becomes substantial. The investment is effectively a speculative bet on the 4% annual appreciation, as the current cap rate is significantly lower than the risk-free rate of return available in Treasury yields, offering poor risk-adjusted performance.

Strengths
  • Located in a stable, high-demand Seattle residential submarket
  • Favorable 3-bedroom, 2-bathroom configuration for family renters
  • Strong historical appreciation trends in the Pacific Northwest
Considerations
  • Severely negative monthly cash flow under standard financing terms
  • Net Operating Income (NOI) likely results in a cap rate below 2.5%
  • High entry price point relative to the actual rental income generated
  • Heavy reliance on appreciation rather than operational performance
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-05Listed for sale$875,000$534
2019-11-20Sold$500,000$305
2019-10-25Pending sale$590,000$360
2019-10-13Price change$590,000$360
2019-08-19Listed for sale$649,000$396
2019-08-15Pending sale$649,000$396
2019-07-26Price change$649,000$396
2019-06-26Price change$715,000$436
2019-06-12Listed for sale$745,000$454
2019-04-12Listing removed$800,000$488
2019-03-12Listed for sale$800,000$488

Tax History

YearProperty TaxTax Assessment
2024$8,387.74$837,000
2023$6,878.19$679,000
2022$6,728.93$744,000
2021$6,451.11$657,000
2020$5,775.59$554,000
2019$5,771.42$563,000
2018$5,453$594,000
2017$4,911.18$462,000
2016$3,312.28$390,000
2015$3,312.28$355,000
2014$3,312.28$318,000
2013$3,312.28$289,000
2012$0$259,000
2011$0$285,000
2010$0$289,000
2009$0$289,000
2007$0$298,000
2006$0$284,000
2005$0$256,000
2001$2,337.39$195,000
2000$2,244.43$178,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,640
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: $875,000Rent Basis: Observed Comp Model ($3,832/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $255/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.80%

NOI: $24,480/yr

Cash-on-Cash Yield
-14.9%

On $201,250 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.7%

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)-$656/mo
Homeowner / Hazard Insurance-$255/mo
Vacancy Reserve (5% of rent)-$192/mo
Repairs & Maintenance (10% of rent)-$383/mo
Property Management (8% of rent)-$307/mo
Total Pure Operating Expenses-$1,792/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,832/mo
Less: Operating Expenses-$1,792/mo
Net Operating Income (NOI)+$2,040/mo
Less: Debt Service (30yr @ 6.75%)-$4,540/mo
Net Cash Flow
$-2,500/mo
$-30,002/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.