1 / 10
$545,000
12814 W 13th Ave
Airway Heights, WA 99001
Listed by Miki Demopulos, Realty One Group Eclipse
- Units
- 4
- Built
- 1985
- On market
- 70 days
Cap rate~5.3%
Cash-on-cash~-4.9%
Cash flow−$606
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$3,008
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
Water & sewer$400−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$2
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$608
What is left
Cash left over each month−$606
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 550 | $1,025estimated Rentometer $1,479 · RentCast $1,220 | $1,479 | $1,220 |
| 2 | 2 | 1 | 550 | $1,000estimated Rentometer $1,479 · RentCast $1,220 | $1,479 | $1,220 |
| 3 | 2 | 1 | 550 | $1,025estimated Rentometer $1,479 · RentCast $1,220 | $1,479 | $1,220 |
| 4 | 2 | 1 | 550 | $1,000estimated Rentometer $1,479 · RentCast $1,220 | $1,479 | $1,220 |
These 4 units add up to $4,050 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
- Jul 21, 2026Listed for sale$545,000$136,250/unit
Where it is
Looking for what else is nearby…