1 / 10
$398,000
1007 W AUGUSTA Ave
Spokane, WA 99205
Listed by Marc Shapori, Shaptown Professional Services Corp
- Units
- 4
- Built
- 1897
- On market
- 9 days
Cap rate~5.6%
Cash-on-cash~-3.9%
Cash flow−$355
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$2,197
Property tax 2026$214−$
InsuranceNo spot on MLS−$
SewerIn water−$
Water$254 with sewer−$
GarbageNo spot on MLS−$
Gas$517−$
Left over after mortgage and expenses$187
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$542
What is left
Cash left over each month−$355
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 1 | 1 | 893 | $1,085estimated Rentometer $1,094 · RentCast $1,140 | $1,094 | $1,140 |
| 2 | 1 | 1 | 893 | $860estimated Rentometer $1,094 · RentCast $1,140 | $1,094 | $1,140 |
| 3 | 1 | 0 | 893 | $810estimated Rentometer $1,094 · RentCast $1,140 | $1,094 | $1,140 |
| 4 | 1 | 1 | 893 | $860estimated Rentometer $1,094 · RentCast $1,140 | $1,094 | $1,140 |
These 4 units add up to $7,815 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$398,000$99,500/unit
Where it is
Looking for what else is nearby…