1 / 8
$895,000
1424 W 10th Ave
Spokane, WA 99204
Listed by Ryan Towner, LT Real Estate
- Units
- 8
- Built
- 1911
- Size
- 4,984 sq ft
- On market
- 529 days
Cap rate~7.5%
Cash-on-cash~3.0%
Cash flow+$624
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
Closing costs 2.5%−$
Repairs and remodel−$
Loan details
Down payment%
Interest rateour standard rate%
Rents
Rents coming innot on the MLS, confirmed with the listing agent$
Expenses
Principal & interest−$4,939
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$1,964
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$1,340
What is left
Cash left over each month+$624
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 650 | $1,000estimated Rentometer $1,204 · RentCast $1,010 | $1,204 | $1,010 |
| 2 | 1 | 1 | 650 | $1,000estimated Rentometer $1,204 · RentCast $1,010 | $1,204 | $1,010 |
| 3 | 1 | 1 | 650 | $1,000estimated Rentometer $1,204 · RentCast $1,010 | $1,204 | $1,010 |
| 4 | 1 | 1 | 650 | $1,000estimated Rentometer $1,204 · RentCast $1,010 | $1,204 | $1,010 |
| 5 | 2 | 1 | 850 | $1,310estimated Rentometer $1,522 · RentCast $1,190 | $1,522 | $1,190 |
| 6 | 2 | 1 | 850 | $1,310estimated Rentometer $1,522 · RentCast $1,190 | $1,522 | $1,190 |
| 7 | 2 | 1 | 850 | $1,310estimated Rentometer $1,522 · RentCast $1,190 | $1,522 | $1,190 |
| 8 | 1 | 1 | 650 | $1,000estimated Rentometer $1,204 · RentCast $1,010 | $1,204 | $1,010 |
These 8 units add up to $8,930 a month. Those rents were confirmed with the listing agent.
What a free account adds Free account
Every figure above is the same one Beal Estate NW works from — the same cap rate, the same cash flow, the same ledger. What a free account adds is the ability to change them, and the four things below.
- Put in your own numbersyour down payment, your rate, your reserves — and watch every figure move
- Sign up free
- Sale historywhat it last sold for, and when
- Sign up free
- Documentsthe rent roll and the operating statement, when the seller shares them
- Sign up free
- The records behind each figurethe county and city screenshots we worked from
- Sign up free
- Saved searches, liked and hiddenand an email when something new fits
- Sign up free
Where it is
Looking for what else is nearby…