1 / 10
$279,950
2012 N Ruby St
Spokane, WA 99207
Listed by Timothy Ray, Kelly Right Real Estate of Spokane
- Units
- 1
- Built
- 1906
- On market
- 26 days
- Layout
- stacked
Cap rate~6.4%
Cash-on-cash~-0.8%
Cash flow−$52
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$1,545
Property tax$287−$
InsuranceNo spot on MLS−$
SewerIn water−$
Water$150 with sewer−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$323
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$375
What is left
Cash left over each month−$52
The units
| Unit | Beds | Baths | Sq ft | Rent / mo |
|---|---|---|---|---|
| 1 | 4 | 1 | 2,234 | $2,500 |
These 1 unit adds up to $2,500 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 3, 2026Listed for sale$279,950$279,950/unit
Where it is
Looking for what else is nearby…