1 / 10
$219,000
1109 S WALNUT St
Spokane, WA 99204
Listed by Aaron Magner, Choice Realty
- Units
- 1
- Built
- 1951
- Size
- 728 sq ft
- On market
- 19 days
Cap rate~7.1%
Cash-on-cash~1.8%
Cash flow+$92
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$1,209
Property tax 2026$177−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$392
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$300
What is left
Cash left over each month+$92
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 728 | $2,000estimated Rentometer $1,522 · RentCast $1,330 | $1,522 | $1,330 |
These 1 unit adds up to $2,000 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
- Sep 10, 2026Listed for sale$219,000$219,000/unit
Where it is
Looking for what else is nearby…