$4,250,000

507 S Howard St

Spokane, WA 99204

Listed by Derek Raivio, LT Real Estate

Units
30
Built
1912
Size
42,500 sq ft
On market
319 days
Cap rate~7.8%
Cash-on-cash~4.4%
Cash flow+$4,281
Aaron Beal

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 & interest23,455
Property tax 2026⁠Left blank
Insurance⁠No spot on MLS
Sewer⁠Left blank
Water⁠Left blank
Garbage⁠No spot on MLS
Left over after mortgage and expenses10,302

Set aside

Vacancy
Maintenance
Capital repairs
Management
Set aside for vacancy and maintenance6,021

What is left

Cash left over each month+$4,281

The units

UnitBedsBathsSq ftRent / mo
1111,015$1,170
2111,015$1,170
3111,015$1,170
4111,015$1,170
5111,015$1,170
6111,015$1,170
7111,015$1,170
8111,015$1,170
9111,015$1,170
10111,015$1,170
11111,015$1,170
12111,015$1,170
13111,015$1,170
14111,015$1,170
15111,015$1,170
16111,015$1,170
17111,015$1,170
18111,015$1,170
19211,015$1,310
20211,015$1,310
21211,015$1,310
22211,015$1,310
23211,015$1,310
24211,015$1,310
25211,015$1,310
26211,015$1,310
27211,015$1,310
28211,015$1,310
29211,015$1,310
30111,015$1,170

These 30 units add up to $36,640 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
Put in your own numbers — free

Price history

  1. Nov 14, 2025Listed for sale$4,500,000$150,000/unit

About the building

Prime mixed-use property in Spokane’s sought-after South Hill neighborhood. The building features 1,015 sqft retail space with a coffee tenant in place with five years left on the lease and twenty-nine apartments above. Located in an Opportunity Zone, the property offers valuable tax benefits and strong income potential. The unit mix includes eighteen one-bedroom and eleven two-bedroom apartments, all with spacious layouts and quality finishes. Rent upside of 10%-20% provides additional growth potential. A solid investment opportunity in a high-demand location close to downtown, shopping, and dining.

Where it is

Looking for what else is nearby…

Look it up yourself

Listed by Derek Raivio, LT Real Estate · MLS# 202526824 · Active

Cap rate, cash flow and cash-on-cash are Beal Estate NW’s own analysis, not MLS data — they follow the financing assumptions shown on this page, and they are not a valuation of the property and not investment advice. Talk to your lender, your accountant and your own advisers before you rely on any of it. MLS GridListings courtesy of Spokane REALTORS® as distributed by MLS Grid. Based on information submitted to the MLS GRID as of 9/29/2026, 4:15:01 PM. 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. Listing information is provided exclusively for consumers’ personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing; any other use or search of the data on this site is prohibited. Deemed reliable but not guaranteed accurate by MLS Grid. Verify everything before you write an offer. Report a copyright problem.