$575,000

1019 S Monroe St

Spokane, WA 99204

Listed by Jeff Hornberger, The Hornberger Group, LLC

Pending
Units
6
Built
1940
Size
5,022 sq ft
On market
41 days
Cap rate~5.2%
Cash-on-cash~-5.1%
Cash flow−$678
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 & interest3,173
Property tax 2026⁠$444
Insurance⁠No spot on MLS
Sewer⁠In water
Water⁠$47 with sewer
Garbage⁠No spot on MLS
Gas⁠$28
Left over after mortgage and expenses30

Set aside

Vacancy
Maintenance
Capital repairs
Management
Set aside for vacancy and maintenance648

What is left

Cash left over each month−$678

The units

UnitBedsBathsSq ftRent / moRentometerestimatedRentCastestimated
111837$780estimated Rentometer $1,376 · RentCast $1,100$1,376$1,100
211837$780estimated Rentometer $1,376 · RentCast $1,100$1,376$1,100
311837$780estimated Rentometer $1,376 · RentCast $1,100$1,376$1,100
411837$780estimated Rentometer $1,376 · RentCast $1,100$1,376$1,100
511837$780estimated Rentometer $1,376 · RentCast $1,100$1,376$1,100
601837$420estimated Rentometer $1,194 · RentCast $1,020$1,194$1,020

These 6 units add up to $4,320 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

About the building

Exceptional value-add investment opportunity in a prime South Hill location! This 6-unit apartment building features five 1-bedroom/1-bath units and one studio, ideally situated directly across from Huckleberry's Natural Market and just minutes from Downtown Spokane, Sacred Heart, Deaconess, and other major employers. The property offers five covered off-street parking spaces, coin-operated laundry, and a history of stable, long-term tenants who are all current on rent. While the building has been well maintained, many units remain dated, providing an excellent opportunity to renovate and capture significant rental upside as units turn over. Strong location, dependable tenancy, and below-market rents make this an attractive investment with immediate income and long-term appreciation potential.

Where it is

Looking for what else is nearby…

Look it up yourself

Listed by Jeff Hornberger, The Hornberger Group, LLC · MLS# 202622248 · Pending

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.