1 / 10
$449,900
1112 S ASH St
Spokane, WA 99204
Listed by Chris Patton, Kelly Right Real Estate of Spokane
- Units
- 3
- Built
- 1906
- Size
- 2,002 sq ft
- On market
- 47 days
Cap rate~4.9%
Cash-on-cash~-6.3%
Cash flow−$655
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$2,483
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerIn water−$
Water$325 with sewer−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$163
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$491
What is left
Cash left over each month−$655
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1,000 | $1,400estimated Rentometer $1,518 · RentCast $1,350 | $1,518 | $1,350 |
| 2 | 1 | 1 | 600 | $1,000estimated Rentometer $1,218 · RentCast $1,000 | $1,218 | $1,000 |
| 3 | 1 | 1 | 402 | $875estimated Rentometer $1,218 · RentCast $900 | $1,218 | $900 |
These 3 units add up to $3,275 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 13, 2026Listed for sale$449,900$149,967/unit
Where it is
Looking for what else is nearby…