1 / 10
$999,999
8417 E Upriver Dr
Spokane, WA 99212
Listed by Shelly Weiland, Coldwell Banker Tomlinson
Pending- Units
- 3
- Built
- 2017
- Size
- 5,048 sq ft
- On market
- 121 days
Cap rate2.45%
Cash-on-cash-15.2%
Cash flow−$3,474
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$5,519
Property tax 2026$822−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
ElectricNo spot on MLS−$
Left over after mortgage and expenses−$2,799
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$675
What is left
Cash left over each month−$3,474
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 1,200 | $1,500estimated Rentometer $2,361 · RentCast $1,980 | $2,361 | $1,980 |
| 2 | 4 | 3 | 2,800 | Vacantestimated Rentometer $2,669 · RentCast $2,400 | $2,669 | $2,400 |
| 3 | 0 | 2 | 2,400 | Vacantestimated Rentometer $2,375 · RentCast $1,950 | $2,375 | $1,950 |
These 3 units add up to $1,500 a month. Those rents were posted in the MLS by the listing agent. Units 2 and 3 are empty, so they bring nothing to that total.
This rent roll is partial. The listing reports rent on 1 of 3 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…