1 / 10
$5,800,000
11904,11905,119 E Spruce Ln
Spokane Valley, WA 99206
Listed by Natalia Seefeldt, Regal Real Estate
- Units
- 16
- Built
- 2021
- Size
- 21,920 sq ft
- On market
- 357 days
Cap rate~4.1%
Cash-on-cash~-9.2%
Cash flow−$12,248
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$32,010
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$7,628
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$4,620
What is left
Cash left over each month−$12,248
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 2 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 3 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 4 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 5 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 6 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 7 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 8 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 9 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 10 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 11 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 12 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 13 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 14 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 15 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
| 16 | 3 | 3 | 1,374 | $1,925splitestimated Rentometer $2,925 · RentCast $2,470 | $2,925 | $2,470 |
These 16 units add up to $30,800 a month. Those rents were posted in the MLS by 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
Price history
- Oct 7, 2025Listed for sale$5,800,000$362,500/unit
Where it is
Looking for what else is nearby…