1 / 10
$975,000
303 E Augusta Ave
Spokane, WA 99207
Listed by Holly Stockton, eXp Realty, LLC
- Units
- 2
- Built
- 1899
- Size
- 4,234 sq ft
- On market
- 146 days
Cap rate~5.5%
Cash-on-cash~-4.0%
Cash flow−$887
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$5,381
Property tax 2026$575−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$87
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$974
What is left
Cash left over each month−$887
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 5 | 2 | 1,588 | $2,675estimated Rentometer $2,624 · RentCast $2,190 | $2,624 | $2,190 |
| 2 | 7 | 2 | 2,646 | $3,815estimated Rentometer $3,222 · RentCast $2,620 | $3,222 | $2,620 |
These 2 units add up to $6,490 a month. Those rents were posted in the MLS by 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
- May 6, 2026Listed for sale$995,000$497,500/unit
Where it is
Looking for what else is nearby…