1 / 10
$189,000
1275 NE Valley Rd
Pullman, WA 99163
Listed by Kim Vinson, Extant Realty
- Units
- 1
- Built
- 1947
- Size
- 4,500 sq ft
- On market
- 209 days
Cap rate~23.4%
Cash-on-cash~60.9%
Cash flow+$2,637
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$1,043
Property taxLeft blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$3,357
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$720
What is left
Cash left over each month+$2,637
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 4 | 2 | 2,250 | Vacantestimated Rentometer $2,167 · RentCast $2,180 | $2,167 | $2,180 |
| 2 | 4 | 2 | 2,250 | Vacantestimated Rentometer $2,167 · RentCast $2,180 | $2,167 | $2,180 |
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
About the building
Attn Investors: Here is your next project. Home has brought down to the studs and repaired, ready to be finished out however you see fit. This one is metered separately for an awesome duplex. Now in short sale status sold as-is with no repairs or warranties. Short sale subject to bank approval.
Where it is
Looking for what else is nearby…