1 / 10
$549,000
4518 S Donald Ct
Spokane, WA 99223
Listed by Ned Duffy, Kelly Right Real Estate of Spokane
- Units
- 2
- Built
- 1978
- Size
- 2,158 sq ft
- On market
- 10 days
- Layout
- stacked
Cap rate~1.8%
Cash-on-cash~-17.7%
Cash flow−$2,222
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$3,030
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$1,982
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$240
What is left
Cash left over each month−$2,222
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1,079 | $1,600estimated Rentometer $1,405 · RentCast $1,560 | $1,405 | $1,560 |
| 2 | 2 | 1 | 1,079 | Vacantestimated Rentometer $1,405 · RentCast $1,560 | $1,405 | $1,560 |
These 2 units add up to $1,600 a month. Those rents were confirmed with the listing agent. Unit 2 is empty, so it brings nothing to that total.
This rent roll is partial. The listing reports rent on 1 of 2 units, so the rents above do not add up to the building.
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 19, 2026Listed for sale$549,000$274,500/unit
Where it is
Looking for what else is nearby…