1 / 10
$595,000
905 NE Lake St
Pullman, WA 99163
Listed by Jay Overholser, SDS Realty, Inc.
- Units
- 6
- Built
- 1905
- Size
- 5,008 sq ft
- On market
- 13 days
Cap rate~6.2%
Cash-on-cash~-1.5%
Cash flow−$208
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$3,284
Property tax$639−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$583
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$791
What is left
Cash left over each month−$208
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 779 | $815estimated Rentometer $1,179 · RentCast $1,030 | $1,179 | $1,030 |
| 2 | 2 | 1 | 779 | $815estimated Rentometer $1,179 · RentCast $1,030 | $1,179 | $1,030 |
| 3 | 2 | 1 | 779 | $815estimated Rentometer $1,179 · RentCast $1,030 | $1,179 | $1,030 |
| 4 | 2 | 1 | 779 | $815estimated Rentometer $1,179 · RentCast $1,030 | $1,179 | $1,030 |
| 5 | 2 | 1 | 779 | $815estimated Rentometer $1,179 · RentCast $1,030 | $1,179 | $1,030 |
| 6 | 4 | 1 | 1,114 | $1,200estimated Rentometer $1,823 · RentCast $1,970 | $1,823 | $1,970 |
These 6 units add up to $5,275 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 16, 2026Listed for sale$595,000$99,167/unit
Where it is
Looking for what else is nearby…