1 / 9
$1,950,000
10516-10606 E Main Ave
Spokane Valley, WA 99206
Listed by Douglas Byrd, Byrd Real Estate Group, LLC
- Units
- 22
- Built
- 1962
- On market
- 134 days
Cap rate~10.0%
Cash-on-cash~12.2%
Cash flow+$5,474
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$10,762
Property taxLeft blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$9,012
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$3,539
What is left
Cash left over each month+$5,474
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 2 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 3 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 4 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 5 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 6 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 7 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 8 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 9 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 10 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 11 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 12 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 13 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 14 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 15 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 16 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 17 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 18 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 19 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 20 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 21 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
| 22 | 1 | 1 | 592 | $1,072estimated Rentometer $1,153 · RentCast $1,140 | $1,153 | $1,140 |
These 22 units add up to $23,584 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…