1 / 10
$800,000
2109 W Pacific Ave
Spokane, WA 99201
Listed by Jill Klinke, Windermere Manito, LLC
- Units
- 5
- Built
- 1909
- Size
- 3,892 sq ft
- On market
- 171 days
Cap rate~7.2%
Cash-on-cash~2.1%
Cash flow+$387
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$4,415
Property tax 2026$554−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$1,471
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$1,084
What is left
Cash left over each month+$387
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1,000 | $1,475estimated Rentometer $1,472 · RentCast $1,370 | $1,472 | $1,370 |
| 2 | 2 | 1 | 1,000 | $1,475estimated Rentometer $1,472 · RentCast $1,370 | $1,472 | $1,370 |
| 3 | 2 | 1 | 1,000 | $1,475estimated Rentometer $1,472 · RentCast $1,370 | $1,472 | $1,370 |
| 4 | 2 | 1 | 1,000 | $1,500estimated Rentometer $1,472 · RentCast $1,370 | $1,472 | $1,370 |
| 5 | 2 | 1 | 950 | $1,300estimated Rentometer $1,472 · RentCast $1,370 | $1,472 | $1,370 |
These 5 units add up to $7,225 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 11, 2026Listed for sale$800,000$160,000/unit
Where it is
Looking for what else is nearby…