1 / 10
$989,000
135 E 1st Ave
Colville, WA 99101
Listed by Ken Barcus, Ken Barcus Realty
- Units
- 7
- Built
- 1909
- On market
- 36 days
Cap rate~1.5%
Cash-on-cash~-18.5%
Cash flow−$4,187
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$5,458
Property tax$387−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$3,673
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$514
What is left
Cash left over each month−$4,187
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 2,100 | $950estimated Rentometer $1,750 · RentCast $1,750 | $1,750 | $1,750 |
| 2 | 1 | 1 | 2,100 | $700estimated Rentometer $1,750 · RentCast $1,750 | $1,750 | $1,750 |
| 3 | 1 | 1 | 2,100 | $825estimated Rentometer $1,750 · RentCast $1,750 | $1,750 | $1,750 |
| 4 | 1 | 1 | 2,100 | $950estimated Rentometer $1,750 · RentCast $1,750 | $1,750 | $1,750 |
This rent roll is partial. The listing reports rent on 4 of 7 units, so the rents above do not add up to the building.
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 24, 2026Listed for sale$989,000$141,286/unit
Where it is
Looking for what else is nearby…