1 / 10
$249,900
518 S Elm St
Spokane, WA 99220
Listed by Alena Kanifolsky, Kelly Right Real Estate of Spokane
- Units
- 5
- Built
- 1901
- Size
- 6,500 sq ft
- On market
- 18 days
Cap rate~13.5%
Cash-on-cash~25.1%
Cash flow+$1,440
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$1,379
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$2,115
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$675
What is left
Cash left over each month+$1,440
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 1,300 | Vacantestimated Rentometer $1,107 · RentCast $1,050 | $1,107 | $1,050 |
| 2 | 1 | 1 | 1,300 | Vacantestimated Rentometer $1,107 · RentCast $1,050 | $1,107 | $1,050 |
| 3 | 3 | 1 | 1,300 | Vacantestimated Rentometer $1,602 · RentCast $1,570 | $1,602 | $1,570 |
| 4 | 1 | 1 | 1,300 | Vacantestimated Rentometer $1,107 · RentCast $1,050 | $1,107 | $1,050 |
| 5 | 1 | 1 | 1,300 | Vacantestimated Rentometer $1,107 · RentCast $1,050 | $1,107 | $1,050 |
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
Where it is
Looking for what else is nearby…