1 / 10
$2,200,000
3315 N Tschirley Rd
Spokane Valley, WA 99216
Listed by Joel Elgee, Avalon 24 Real Estate
- Units
- 1
- Built
- 1976
- On market
- 267 days
Cap rate~-0.2%
Cash-on-cash~-24.7%
Cash flow−$12,435
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$12,142
Property tax 2026$919−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$12,174
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$261
What is left
Cash left over each month−$12,435
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 900 | $1,740estimated Rentometer $1,511 · RentCast $1,760 | $1,511 | $1,760 |
These 1 unit adds up to $1,740 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
Price history
- Jan 5, 2026Listed for sale$2,200,000$2,200,000/unit
Where it is
Looking for what else is nearby…