1 / 5
$835,000
2626 N Hemlock St
Spokane, WA 99205
Listed by James Orcutt, NAI Black
- Units
- 8
- Built
- 1958
- Size
- 3,360 sq ft
- On market
- 132 days
Cap rate~5.4%
Cash-on-cash~-4.5%
Cash flow−$859
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$4,608
Property tax 2026$491−$
InsuranceNo spot on MLS−$
SewerIn water−$
Water$700 with sewer−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$116
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$975
What is left
Cash left over each month−$859
The units
| Unit | Beds | Baths | Sq ft | Rent / mo |
|---|---|---|---|---|
| 1 | 1 | 1 | 450 | $850 |
| 2 | 1 | 1 | 450 | $850 |
| 3 | 1 | 1 | 450 | $850 |
| 4 | 1 | 1 | 450 | $850 |
| 5 | 1 | 1 | 450 | $850 |
| 6 | 1 | 1 | 450 | $750 |
| 7 | 1 | 1 | 450 | $750 |
| 8 | 1 | 1 | 450 | $750 |
These 8 units add up to $6,500 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 20, 2026Listed for sale$885,000$110,625/unit
About the building
Audubon Park area. Eight unit apartments. All one bedrooms in excellent condition. Ample off street parking, common laundry, fully irrigated, professionally maintained great property! Call listing agent for more details. Owner is a licensed real estate broker in Washington State
Where it is
Looking for what else is nearby…