Log In/Sign Up
Your email has been sent.
2411 N Cincinnati St 8 Unit Apartment Building $1,250,000 ($156,250/Unit) 7.12% Cap Rate Spokane, WA 99207



INVESTMENT HIGHLIGHTS
- Residential Financing Due to 2 separate parcels
- Newer Roof, Siding, and Exterior Paint
- 5/8 Units Completely Remodeled
EXECUTIVE SUMMARY
Rare opportunity to own two fully rented fourplexes (8 units total) in Spokane’s highly desirable Gonzaga District—just minutes from Gonzaga University, public transportation, and Downtown Spokane! Numbers are ran off of projected rents without updating final 3 units. These well-maintained buildings boast a combined gross income of approximately $115,000 annually, with five of the eight units fully remodeled, including the two most recent rentals bringing in $1,400/month each. All units are 2 bed / 1 bath and feature in-unit laundry, making them highly attractive to tenants along with the 8 car carport and 6 storage units. Investors will appreciate the stability and strong cash flow without the need for commercial financing. All appliances, including washers and dryers, are included in the sale, making this a truly turnkey investment. Recent improvements include new roofs on both the main complex and carport, updated siding and exterior paint. Showings available with accepted offer only. Please don't disturb tenants. Seller is a licensed real estate agent.
Showings on the property can happen once we have gone under contract.Please don't disturb tenants. 2405 N Cincinnati (35081.5611) and 2411 N Cincinnati (35081.5609) have to be purchased together. Water, Sewer, Garbage total $880/month. Buyer and buyers agent to verify all information. Seller is a licensed real estate agent in Wa/Id. Please reach out to Shane O'Rourke at 509-279-3250
Showings on the property can happen once we have gone under contract.Please don't disturb tenants. 2405 N Cincinnati (35081.5611) and 2411 N Cincinnati (35081.5609) have to be purchased together. Water, Sewer, Garbage total $880/month. Buyer and buyers agent to verify all information. Seller is a licensed real estate agent in Wa/Id. Please reach out to Shane O'Rourke at 509-279-3250
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $1,250,000 | Apartment Style | Low-Rise |
| Price Per Unit | $156,250 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.30 AC |
| Cap Rate | 7.12% | Building Size | 7,424 SF |
| Gross Rent Multiplier | 11.9 | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1976 |
| Property Subtype | Apartment | Parking Ratio | 1.08/1,000 SF |
| Zoning | Multi-Family | ||
| Price | $1,250,000 |
| Price Per Unit | $156,250 |
| Sale Type | Investment |
| Cap Rate | 7.12% |
| Gross Rent Multiplier | 11.9 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.30 AC |
| Building Size | 7,424 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1976 |
| Parking Ratio | 1.08/1,000 SF |
| Zoning | Multi-Family |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Dishwasher
- Storage Space
- Washer/Dryer
- Heating
- Oven
- Sprinkler System
- Range
- Dining Room
- Double Pane Windows
- Family Room
- Smoke Free
- Vinyl Flooring
- Large Bedrooms
SITE AMENITIES
- Fenced Lot
- Private Bathroom
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 8 | $1,400 | 928 |
1 1
Walk Score®
Very Walkable (72)
PROPERTY TAXES
| Parcel Numbers | Total Assessment | $989,900 | |
| Land Assessment | $150,000 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $839,900 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$150,000
Improvements Assessment
$839,900
Total Assessment
$989,900
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 22
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
2411 N Cincinnati St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
