1 / 10
$1,250,000
1225 E 29th Ave
Spokane, WA 99203
Listed by Trevor Windhorst, Windermere Valley
- Units
- 4
- Built
- 1977
- Size
- 4,560 sq ft
- On market
- 111 days
Cap rate~3.8%
Cash-on-cash~-10.2%
Cash flow−$2,921
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$6,899
Property tax 2026$829−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$1,926
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$995
What is left
Cash left over each month−$2,921
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 1,140 | $1,659estimated Rentometer $2,292 · RentCast $2,050 | $2,292 | $2,050 |
| 2 | 3 | 2 | 1,140 | $1,659estimated Rentometer $2,292 · RentCast $2,050 | $2,292 | $2,050 |
| 3 | 3 | 2 | 1,140 | $1,659estimated Rentometer $2,292 · RentCast $2,050 | $2,292 | $2,050 |
| 4 | 3 | 2 | 1,140 | $1,659estimated Rentometer $2,292 · RentCast $2,050 | $2,292 | $2,050 |
These 4 units add up to $6,636 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
Price history
- Jun 10, 2026Listed for sale$1,250,000$312,500/unit
Where it is
Looking for what else is nearby…