1 / 10
$325,000
864 S Sherman St
Spokane, WA 99202
Listed by Rich King, Keller Williams Spokane - Main
- Units
- 2
- Built
- 1930
- Size
- 1,050 sq ft
- On market
- 90 days
- Layout
- side by side*
Cap rate~4.4%
Cash-on-cash~-8.2%
Cash flow−$608
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$1,794
Property tax 2026$237−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$320
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$288
What is left
Cash left over each month−$608
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 525 | $900estimated Rentometer $1,305 · RentCast $1,050 | $1,305 | $1,050 |
| 2 | 1 | 1 | 525 | $1,020estimated Rentometer $1,305 · RentCast $1,050 | $1,305 | $1,050 |
These 2 units add up to $1,920 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
- Jul 1, 2026Listed for sale$325,000$162,500/unit
Where it is
Looking for what else is nearby…