1 / 7
$1,890,000
2009 S Grand Blvd
Spokane, WA 99203
Listed by Dallas Lightner, LT Real Estate
- Units
- 8
- Built
- 2011
- Size
- 7,528 sq ft
- On market
- 41 days
Cap rate~4.7%
Cash-on-cash~-7.1%
Cash flow−$3,070
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$10,431
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$1,265
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$1,805
What is left
Cash left over each month−$3,070
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1.5 | 941 | $1,504estimated Rentometer $1,802 · RentCast $1,640 | $1,802 | $1,640 |
| 2 | 2 | 1.5 | 941 | $1,504estimated Rentometer $1,802 · RentCast $1,640 | $1,802 | $1,640 |
| 3 | 2 | 1.5 | 941 | $1,504estimated Rentometer $1,802 · RentCast $1,640 | $1,802 | $1,640 |
| 4 | 2 | 1.5 | 941 | $1,504estimated Rentometer $1,802 · RentCast $1,640 | $1,802 | $1,640 |
| 5 | 2 | 1.5 | 941 | $1,504estimated Rentometer $1,802 · RentCast $1,640 | $1,802 | $1,640 |
| 6 | 2 | 1.5 | 941 | $1,504estimated Rentometer $1,802 · RentCast $1,640 | $1,802 | $1,640 |
| 7 | 2 | 1.5 | 941 | $1,504estimated Rentometer $1,802 · RentCast $1,640 | $1,802 | $1,640 |
| 8 | 2 | 1.5 | 941 | $1,504estimated Rentometer $1,802 · RentCast $1,640 | $1,802 | $1,640 |
These 8 units add up to $12,032 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 19, 2026Listed for sale$1,890,000$236,250/unit
Where it is
Looking for what else is nearby…