1 / 10
$799,900
1708 W Gardner Ave
Spokane, WA 99201
Listed by Lenae Thornton, Keller Williams Spokane - Main
- Units
- 7
- Built
- 1910
- On market
- 81 days
Cap rate~5.9%
Cash-on-cash~-2.5%
Cash flow−$462
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$4,415
Property tax 2026$652−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$537
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$1,000
What is left
Cash left over each month−$462
The units
| Unit | Beds | Baths | Sq ft | Rent / mo |
|---|---|---|---|---|
| 1 | 1 | 1 | 600 | $892 |
| 2 | 2 | 2 | 1,000 | $1,095 |
| 3 | 1 | 1 | 566 | $795 |
| 4 | 2 | 1 | 434 | $995 |
This rent roll is partial. The listing reports rent on 4 of 7 units, so the rents above do not add up to the building.
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…