1 / 10
$565,000
1925 W 25th Ave
Spokane, WA 99224
Listed by Lee Ann Simon, R.H. Cooke & Associates
- Units
- 6
- Built
- 1893
- On market
- 28 days
Cap rate~12.3%
Cash-on-cash~20.6%
Cash flow+$2,663
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$3,118
Property tax 2026$289−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$3,867
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$1,205
What is left
Cash left over each month+$2,663
The units
| Unit | Beds | Baths | Sq ft | Rent / mo |
|---|---|---|---|---|
| 1 | 2 | 1 | 840 | $1,165split |
| 2 | 2 | 1 | 840 | $1,165split |
| 3 | 2 | 1 | 840 | $1,165split |
| 4 | 2 | 1 | 840 | $1,165split |
| 5 | 3 | 2 | 1,248 | $1,950 |
| 6 | 2 | 1 | 966 | $1,420 |
These 6 units add up to $8,030 a month. Those rents were posted in the MLS by 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
- Sep 1, 2026Listed for sale$565,000$94,167/unit
Where it is
Looking for what else is nearby…