1 / 10
$2,700,000
29 E 6TH Ave
Spokane, WA 99202
Listed by Dallas Lightner, LT Real Estate
- Units
- 20
- Built
- 1978
- Size
- 13,048 sq ft
- On market
- 8 days
Cap rate~7.3%
Cash-on-cash~2.6%
Cash flow+$1,599
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
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−$14,901
Property tax 2026Left blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses$5,333
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$3,734
What is left
Cash left over each month+$1,599
The units
| Unit | Beds | Baths | Sq ft | Rent / mo | Rentometerestimated | RentCastestimated |
|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 2 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 3 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 4 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 5 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 6 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 7 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 8 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 9 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 10 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 11 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 12 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 13 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 14 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 15 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 16 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 17 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 18 | 2 | 1 | 652 | $1,250estimated Rentometer $1,565 · RentCast $1,200 | $1,565 | $1,200 |
| 19 | 1 | 1 | 652 | $1,196estimated Rentometer $1,428 · RentCast $1,060 | $1,428 | $1,060 |
| 20 | 1 | 1 | 652 | $1,196estimated Rentometer $1,428 · RentCast $1,060 | $1,428 | $1,060 |
These 20 units add up to $24,892 a month. Those rents were 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 21, 2026Listed for sale$2,700,000$135,000/unit
Where it is
Looking for what else is nearby…