$395,000

3011 E Queen Ave

Spokane, WA 99217

Listed by Kim Vinson, Extant Realty

Units
9
Built
1902
On market
90 days
Cap rate~17.2%
Cash-on-cash~38.5%
Cash flow+$3,482
Aaron Beal

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 & interest2,180
Property tax 2026⁠Left blank
Insurance⁠No spot on MLS
Sewer⁠Left blank
Water⁠Left blank
Garbage⁠No spot on MLS
Left over after mortgage and expenses4,725

Set aside

Vacancy
Maintenance
Capital repairs
Management
Set aside for vacancy and maintenance1,243

What is left

Cash left over each month+$3,482

The units

UnitBedsBathsSq ftRent / moRentometerestimatedRentCastestimated
121582$1,395estimated Rentometer $1,388 · RentCast $1,220$1,388$1,220
221582$1,395estimated Rentometer $1,388 · RentCast $1,220$1,388$1,220
311582$1,295estimated Rentometer $1,169 · RentCast $1,060$1,169$1,060
401582$700estimated Rentometer $1,187 · RentCast $990$1,187$990
501582$700estimated Rentometer $1,187 · RentCast $990$1,187$990
601582$700estimated Rentometer $1,187 · RentCast $990$1,187$990
701582$700estimated Rentometer $1,187 · RentCast $990$1,187$990
801582$700estimated Rentometer $1,187 · RentCast $990$1,187$990
901582$700estimated Rentometer $1,187 · RentCast $990$1,187$990

These 9 units add up to $8,285 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
Put in your own numbers — free

Price history

  1. Jul 1, 2026Listed for sale$395,000$43,889/unit

About the building

Exceptional opportunity for organizations seeking supportive, transitional, workforce, recovery, or community-style housing. This versatile 8-unit (11 room) property features a flexible mix of housing options, incl. a private 2-bedroom, 1-bath apartment, a separate 1-bedroom, 1-bath apartment, SRO-style private bedrooms with shared bathroom facilities, and addtl storage with potential for future improvements. Conveniently located on public transit route, property offers easy access to employment centers, healthcare, shopping, and essential community services. The adaptable layout makes it well-suited for nonprofit organizations, recovery treatment providers, workforce housing, vet housing, refugee resettlement organizations, supportive housing providers, or other mission-driven groups seeking flexible residential accommodations. With existing cash flow and addtl upside through lease-up and value-add improvements, this property presents a unique investment opportunity with multiple operational possibilities!

Where it is

Looking for what else is nearby…

Look it up yourself

Listed by Kim Vinson, Extant Realty · MLS# 202621651 · Active

Cap rate, cash flow and cash-on-cash are Beal Estate NW’s own analysis, not MLS data — they follow the financing assumptions shown on this page, and they are not a valuation of the property and not investment advice. Talk to your lender, your accountant and your own advisers before you rely on any of it. MLS GridListings courtesy of Spokane REALTORS® as distributed by MLS Grid. Based on information submitted to the MLS GRID as of 9/29/2026, 3:45:00 PM. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Listing information is provided exclusively for consumers’ personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing; any other use or search of the data on this site is prohibited. Deemed reliable but not guaranteed accurate by MLS Grid. Verify everything before you write an offer. Report a copyright problem.