1 / 10
$659,900
6027 N Smith St
Spokane, WA 99208
Listed by Jared Urbick, Kelly Right Real Estate of Spokane
- Units
- 2
- Built
- 2023
- Size
- 3,080 sq ft
- On market
- 59 days
Cap rate~5.3%
Cash-on-cash~-4.8%
Cash flow−$729
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$3,642
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$47
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$683
What is left
Cash left over each month−$729
The units
| Unit | Beds | Baths | Sq ft | Rent / mo |
|---|---|---|---|---|
| 1 | 3 | 3 | 1,540 | $2,300 |
| 2 | 3 | 3 | 1,540 | $2,250 |
These 2 units add up to $4,550 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
- Aug 1, 2026Listed for sale$659,900$329,950/unit
Where it is
Looking for what else is nearby…