1 / 10
$669,000
Address withheld by the seller
Spokane County
Listed by Dan McLaughlin, Windermere Manito, LLC
- Units
- 4
- Built
- 1900
- Size
- 3,016 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 rate~6.2%
Cash-on-cash~-1.5%
Cash flow−$231
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$3,692
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$586
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$818
What is left
Cash left over each month−$231
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 620 | $1,200estimated Rentometer $1,309 · RentCast $1,050 | $1,309 | $1,050 |
| 2 | 1 | 1 | 740 | $1,350estimated Rentometer $1,309 · RentCast $1,170 | $1,309 | $1,170 |
| 3 | 1 | 1 | 710 | $1,400estimated Rentometer $1,309 · RentCast $1,190 | $1,309 | $1,190 |
| 4 | 1 | 1 | 920 | $1,500estimated Rentometer $1,309 · RentCast $1,160 | $1,309 | $1,160 |
These 4 units add up to $5,450 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
- Apr 6, 2026Listed for sale$669,000$167,250/unit