1 / 10
$1,050,000
Address withheld by the seller
Spokane County
Listed by Dan McLaughlin, Windermere Manito, LLC
- Units
- 7
- Built
- 1909
- Size
- 6,200 sq ft
- On market
- 176 days
The seller opted the address of this listing out of internet display, so the street address and the map are not shown here.
Cap rate3.87%
Cash-on-cash-10.0%
Cash flow−$2,407
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$5,795
Property taxLeft blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
ElectricNo spot on MLS−$
Lawn & snowNo spot on MLS−$
Common areaNo spot on MLS−$
Left over after mortgage and expenses−$1,346
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$1,061
What is left
Cash left over each month−$2,407
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 700 | $1,350estimated Rentometer $1,245 · RentCast $1,170 | $1,245 | $1,170 |
| 2 | 1 | 1 | 700 | $1,200estimated Rentometer $1,245 · RentCast $1,170 | $1,245 | $1,170 |
| 3 | 1 | 1 | 700 | $1,100estimated Rentometer $1,245 · RentCast $1,170 | $1,245 | $1,170 |
| 4 | 1 | 1 | 700 | $1,025estimated Rentometer $1,245 · RentCast $1,170 | $1,245 | $1,170 |
| 5 | 0 | 1 | 700 | $1,000estimated Rentometer $1,180 · RentCast $1,050 | $1,180 | $1,050 |
| 6 | 1 | 1 | 700 | $1,400estimated Rentometer $1,245 · RentCast $1,170 | $1,245 | $1,170 |
This rent roll is partial. The listing reports rent on 6 of 7 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
- Apr 6, 2026Listed for sale$1,050,000$150,000/unit