1 / 10
$448,000
2812 N WASHINGTON ST. Aly
Spokane, WA 99205
Listed by Marc Shapori, Shaptown Professional Services Corp
- Units
- 4
- Built
- 1909
- Size
- 2,700 sq ft
- On market
- 9 days
Cap rate~4.7%
Cash-on-cash~-6.9%
Cash flow−$708
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
Closing costs 2.5%−$
Repairs and remodel−$
Loan details
Down payment%
Interest rateour standard rate%
Rents
Rents coming innot on the MLS, our figure$
Expenses
Principal & interest−$2,472
Property tax 2026$317−$
InsuranceNo spot on MLS−$
SewerIn water−$
Water$144 with sewer−$
GarbageNo spot on MLS−$
Gas$307−$
Left over after mortgage and expenses−$200
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$508
What is left
Cash left over each month−$708
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 710 | $800estimated Rentometer $1,163 · RentCast $1,140 | $1,163 | $1,140 |
| 2 | 1 | 1 | 1,379 | $810estimated Rentometer $1,163 · RentCast $1,140 | $1,163 | $1,140 |
| 3 | 1 | 0 | 600 | $910estimated Rentometer $1,163 · RentCast $1,140 | $1,163 | $1,140 |
| 4 | 1 | 0 | 600 | $865estimated Rentometer $1,163 · RentCast $1,140 | $1,163 | $1,140 |
These 4 units add up to $3,385 a month. Those rents were part posted in the MLS, part 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 20, 2026Listed for sale$448,000$112,000/unit
Where it is
Looking for what else is nearby…