1 / 10
$4,265,000
201-312 S Woodlawn Ln
Spokane Valley, WA 99216
Listed by Zac Scott, Avalon 24 Real Estate
- Units
- 13
- Built
- 2023
- On market
- 312 days
Cap rate~4.9%
Cash-on-cash~-6.4%
Cash flow−$6,231
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$23,538
Property taxLeft blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$2,204
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$4,028
What is left
Cash left over each month−$6,231
The units
| Unit | Beds | Baths | Sq ft | Rent / mo |
|---|---|---|---|---|
| 1 | 3 | 2 | 1,766 | $2,250 |
| 2 | 6 | 6 | 2,910 | $4,100 |
| 3 | 6 | 6 | 2,910 | $4,100 |
| 4 | 6 | 6 | 2,910 | $4,100 |
| 5 | 6 | 6 | 2,910 | $4,100 |
| 6 | 6 | 6 | 2,910 | $4,100 |
| 7 | 6 | 6 | 2,910 | $4,100 |
This rent roll is partial. The listing reports rent on 7 of 13 units, so the rents above do not add up to the building.
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
- Nov 21, 2025Listed for sale$4,265,000$328,077/unit
Where it is
Looking for what else is nearby…