Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Seattle at 664 W Emerson Street Unit A, Seattle, WA, 98119 offers a 7.97% rental yield on a $420,000 purchase with $2,791/mo rent. Total monthly income registers $2,791/mo, and a $2,056/mo payment leaves $132/mo available for distribution. Annual cash flow reaches $1,583/yr on $139,230 to close, and return on cash invested stands at 21.05% in year one. Equity gained on principal adds $2,710/yr while 5% annual appreciation supports $116,038 over five years. Portfolio math shows five-year ROI at 109.12% and total cumulative return in cash at $151,927. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,791/mo property income against a $2,056/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1949
1,555 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 98119, Seattle, WA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,303 (100%) |
| Owner Occupied HU | 5,344 (34.9%) |
| Renter Occupied HU | 8,857 (57.9%) |
| Vacant Housing Units | 1,102 ( 7.2%) |
| Median Home Value | $1,368,989 |
| Average Home Value | $1,414,364 |
Residential
14,152
Single Family
5,404
Multi-Family
8,748
Businesses
905
Date | Event | Price |
|---|---|---|
| 2025-10-24 | Sold | $420,000 |
| 2025-09-05 | Pending sale | $550,000 |
| 2025-07-18 | Price change | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-28 | $5136.63 | 8.18% | $531,000 | 6.84% |
| 2023-10-28 | $4748.13 | 3.16% | $497,000 | -7.62% |
| 2022-10-28 | $4602.88 | -1.10% | $538,000 | 7.17% |
Listed by: Rami Al-Kabra • eXp Realty
Mls Name: NWMLS
Mls Provider:
Mls ID: #2375034
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-28 04:19:36 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/mls-disclaimers/#39)
