1 / 10
$685,000
1001 AUGUSTA Ave
Spokane, WA 99205
Listed by Marc Shapori, Shaptown Professional Services Corp
- Units
- 7
- Built
- 1902
- Size
- 3,676 sq ft
- On market
- 9 days
Cap rate~-0.7%
Cash-on-cash~-26.6%
Cash flow−$4,177
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$3,780
Property tax 2026$543−$
InsuranceNo spot on MLS−$
SewerIn water−$
Water$283 with sewer−$
GarbageNo spot on MLS−$
Gas$942−$
Left over after mortgage and expenses−$3,812
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$365
What is left
Cash left over each month−$4,177
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 7 | 4.5 | 3,676 | $2,430estimated Rentometer $3,184 · RentCast $2,430 | $3,184 | $2,430 |
This rent roll is partial. The listing reports rent on 1 of 7 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 20, 2026Listed for sale$685,000$97,857/unit
Where it is
Looking for what else is nearby…