1 / 10
$1,100,000
5012 N Regal St
Spokane, WA 99202
Listed by Ryan Towner, LT Real Estate
- Units
- 10
- Built
- 1910
- Size
- 4,898 sq ft
- On market
- 228 days
Cap rate~4.8%
Cash-on-cash~-6.7%
Cash flow−$1,698
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$6,071
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$568
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$1,130
What is left
Cash left over each month−$1,698
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 0 | 1 | 490 | $754estimated Rentometer $1,195 · RentCast $960 | $1,195 | $960 |
| 2 | 0 | 1 | 490 | $754estimated Rentometer $1,195 · RentCast $960 | $1,195 | $960 |
| 3 | 0 | 1 | 490 | $754estimated Rentometer $1,195 · RentCast $960 | $1,195 | $960 |
| 4 | 0 | 1 | 490 | $754estimated Rentometer $1,195 · RentCast $960 | $1,195 | $960 |
| 5 | 0 | 1 | 490 | $754estimated Rentometer $1,195 · RentCast $960 | $1,195 | $960 |
| 6 | 0 | 1 | 490 | $754estimated Rentometer $1,195 · RentCast $960 | $1,195 | $960 |
| 7 | 0 | 1 | 490 | $754estimated Rentometer $1,195 · RentCast $960 | $1,195 | $960 |
| 8 | 0 | 1 | 490 | $754estimated Rentometer $1,195 · RentCast $960 | $1,195 | $960 |
| 9 | 0 | 1 | 490 | $754estimated Rentometer $1,195 · RentCast $960 | $1,195 | $960 |
| 10 | 1 | 1 | 490 | $754estimated Rentometer $1,172 · RentCast $1,010 | $1,172 | $1,010 |
These 10 units add up to $7,540 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
- Feb 13, 2026Listed for sale$1,125,000$112,500/unit
Where it is
Looking for what else is nearby…