OFF_MARKETRisky Deal14 days on market

1027 McGilvra Boulevard E

1027 McGilvra Boulevard E, Seattle, WA 98112, Seattle, WA 98112
$7,498,000
Zestimate®:$6,706,900

Listing Price

Property image 1
1027 McGilvra Boulevard E, Seattle, WA 98112
Loc: Seattle, WA
Days Listed
14
Tax Assessed
$5818k
Zestimate®
$6707k
Market Rate
Lot Size
7,802 sqft
Rent Estimate
$7,892/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
0.4 mi away
5

Edmonds S. Meany Middle School

6-8
1.2 mi away
8

Garfield High School

9-12
1.9 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
-0.08%
Total ROI
-10.7%
Cash Flow
$-38,409/mo
DSCR
-0.01
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
2026-06-04Sold$6,800,000$1,377
2026-05-20Pending sale$6,998,000$1,417
2026-04-09Listed for sale$6,998,000$1,417
2022-09-12Sold$4,655,625$942
2010-06-15Sold$1,650,000$334

Tax History

YearProperty TaxTax Assessment
2025$58,645.06$5,818,000
2024$24,210.52$2,551,000
2023$19,958.25$4,094,000
2022$38,559.53$4,585,000
2021$32,516.4$3,540,000
2020$37,661.08$3,919,000
2019$39,493.2$4,161,000
2018$34,853.13$4,085,000
2017$37,377.89$3,811,000
2016$22,201.43$3,417,000
2015$22,201.43$3,233,000
2014$22,201.43$2,319,000
2013$22,201.43$2,049,000
2012$0$2,019,000
2011$0$2,019,000
2010$0$2,160,000
2009$0$2,160,000
2007$0$2,225,000
2006$0$2,042,000
2005$0$1,807,000
2001$13,946.6$1,209,000
2000$13,999$1,144,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
4,940
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: $7,498,000Rent Basis: Observed Comp Model ($7,892/mo)State Tax Benchmark: 0.94% (WA)Hazard Reserve: $2,187/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.11%

NOI: $-8,011/yr

Cash-on-Cash Yield
-27.5%

On $1,724,540 invested

DSCR Ratio
-0.02x

Negative debt coverage

5-Yr Leveraged ROI
+-43.5%

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)-$4,557/mo
Homeowner / Hazard Insurance-$2,187/mo
Vacancy Reserve (5% of rent)-$395/mo
Repairs & Maintenance (10% of rent)-$789/mo
Property Management (8% of rent)-$631/mo
Total Pure Operating Expenses-$8,560/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,892/mo
Less: Operating Expenses-$8,560/mo
Net Operating Income (NOI)+$-668/mo
Less: Debt Service (30yr @ 6.75%)-$38,906/mo
Net Cash Flow
$-39,573/mo
$-474,877/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Seattle.

1027 McGilvra Boulevard E | Seattle, WA | Haven AI Analysis | Haven by ScoutHavens