1 / 10
$499,500
7018 / 7020 N Wiscomb St
Spokane, WA 99208
Listed by Aaron Beal, Amplify Real Estate Services
- Units
- 2
- Built
- 1974
- Size
- 3,456 sq ft
- On market
- 165 days
- Layout
- side by side*
Cap rate~5.7%
Cash-on-cash~-3.5%
Cash flow−$395
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$2,757
Property tax 2026$336−$
InsuranceNo spot on MLS−$
SewerIn water−$
Water$300 with sewer−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$167
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$563
What is left
Cash left over each month−$395
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 4 | 2 | 1,728 | $1,950estimated Rentometer $2,070 · RentCast $2,070 | $2,070 | $2,070 |
| 2 | 2 | 1 | 1,728 | $1,800estimated Rentometer $1,253 · RentCast $1,560 | $1,253 | $1,560 |
These 2 units add up to $3,750 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
Where it is
Looking for what else is nearby…