1 / 10
$559,500
3921 S Johnson St
Spokane Valley, WA 99206
Listed by Riley Price, REAL Broker LLC
- Units
- 2
- Built
- 1978
- Size
- 3,170 sq ft
- On market
- 82 days
- Layout
- side by side*
Cap rate~4.0%
Cash-on-cash~-9.7%
Cash flow−$1,240
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$3,088
Property tax 2026$496−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$760
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$480
What is left
Cash left over each month−$1,240
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 3 | 2 | 1,585 | $2,000estimated Rentometer $2,423 · RentCast $1,960 | $2,423 | $1,960 |
| 2 | 3 | 2 | 1,585 | $1,200estimated Rentometer $2,423 · RentCast $1,960 | $2,423 | $1,960 |
These 2 units add up to $3,200 a month. Those rents were part posted in the MLS, part 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…