1 / 10
$1,400,000
540 N Madison St
Tekoa, WA 99033
Listed by Ryan Towner, LT Real Estate
- Units
- 18
- Built
- 1982
- Size
- 17,754 sq ft
- On market
- 49 days
Cap rate~13.7%
Cash-on-cash~25.9%
Cash flow+$8,302
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$7,726
Property taxLeft blank−$
InsuranceNo spot on MLS−$
Water & sewerLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$11,630
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$3,328
What is left
Cash left over each month+$8,302
The units
| Unit | Beds | Baths | Sq ft | Rent / mo |
|---|---|---|---|---|
| 1 | 1 | 1 | 800 | $1,150 |
| 2 | 1 | 1 | 800 | $1,150 |
| 3 | 1 | 1 | 800 | $1,150 |
| 4 | 1 | 1 | 800 | $1,150 |
| 5 | 1 | 1 | 800 | $1,150 |
| 6 | 1 | 1 | 800 | $1,150 |
| 7 | 1 | 1 | 800 | $1,150 |
| 8 | 1 | 1 | 800 | $1,150 |
| 9 | 1 | 1 | 800 | $1,150 |
| 10 | 1 | 1 | 800 | $1,150 |
| 11 | 1 | 1 | 800 | $1,150 |
| 12 | 1 | 1 | 800 | $1,150 |
| 13 | 1 | 1 | 800 | $1,150 |
| 14 | 1 | 1 | 800 | $1,150 |
| 15 | 1 | 1 | 800 | $1,150 |
| 16 | 1 | 1 | 800 | $1,150 |
| 17 | 2 | 2 | 969 | $1,894 |
| 18 | 2 | 2 | 969 | $1,894 |
These 18 units add up to $22,188 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
- Aug 11, 2026Listed for sale$1,400,000$77,778/unit
Where it is
Looking for what else is nearby…