1 / 10
$539,000
802 E Baldwin Ave
Spokane, WA 99207
Listed by Billy Deese, Deese Real Estate
- Units
- 6
- Built
- 1900
- On market
- 160 days
Cap rate~7.7%
Cash-on-cash~4.0%
Cash flow+$491
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$2,975
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$1,311
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$821
What is left
Cash left over each month+$491
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 770 | $873estimated Rentometer $1,187 · RentCast $1,090 | $1,187 | $1,090 |
| 2 | 1 | 1 | 770 | $873estimated Rentometer $1,187 · RentCast $1,090 | $1,187 | $1,090 |
| 3 | 2 | 1 | 770 | $1,100estimated Rentometer $1,263 · RentCast $1,230 | $1,263 | $1,230 |
| 4 | 2 | 1 | 770 | $1,100estimated Rentometer $1,263 · RentCast $1,230 | $1,263 | $1,230 |
| 5 | 3 | 1 | 770 | $1,025estimated Rentometer $1,738 · RentCast $1,280 | $1,738 | $1,280 |
This rent roll is partial. The listing reports rent on 5 of 6 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
Where it is
Looking for what else is nearby…