4806 N Drury Rd, Otis Orchards, WA 99027
MULTI_FAMILY - Ranch - Otis Orchards, WA
- Added:
- May 8, 2026
- Days on Market:
- 49
- Last Refresh:
- Jun 25 at 5:06 am
Property Features for 4806 N Drury Rd
General Information
- Property type
- Residential Multi Family
- Property subtype
- Single Family Residence
- Bedrooms
- 4
- Bathrooms
- 2
- Rooms
- Bathroom 2, Basement, Bedroom 3, Bathroom 1, Bedroom 1, Bedroom 2, Bedroom 4
- Parking features
- Offsite
- Window features
- Vinyl Frames
- Interior features
- Hot Water
- Basement
- Partially Finished, Full
- Appliances
- Free-Standing Range, Dishwasher, Refrigerator, Washer, Dryer
- Standard status
- Pending
- APN
- 56344.9166
- Size
- 3,992 SF
- Lot size
- 0.25 Acres
Taxes and HOA fees
- Tax Annual Amount
- 4224
Utilities
- Heating system
- Natural Gas, Electric (Heating), Baseboard
Building Details
- Year built
- 1978
- Floors in Building
- 1
- Number of units
- 2
- Building materials
- Fiber Cement
- Roof type
- Composition
- Architectural style
- Ranch
Listing agent Jay Paulson License #121338 (509) 455-8600
Listing office John L Scott, Inc. 1500 W 4TH AVE STE 202, Spokane, WA (509) 455-8600
Listing date May 8, 2026
Copyright © 2026 Spokane Association of REALTORS®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
HighLights
- Spacious duplex with approximately 1,996 sq ft per side on a large 1/4 acre lot.
- Each unit has separate fenced backyards, sheds, and keyless entry.
- Durable Hardie cement siding installed in 2022 and roof replaced in 2018.
- Includes appliances: Free‑Standing Range, Dishwasher, Refrigerator, Washer, and Dryer in both units.
- North unit has 2 bedrooms plus an unfinished basement ready for 2 more rooms; South unit features an updated kitchen and bath.
- Located near Harvard Rd Trailhead and the new North Liberty Lake River District.
Overview
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $52.7k | $13.20 |
| − Vacancy | −$3.3k | −$0.81 |
| EGI | $49.4k | $12.39 |
| − OpEx | −$14.8k | −$3.72 |
| NOI | $34.6k | $8.67 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Otis Orchards
- County
- Spokane
- State
- Washington
- Longitude
- -117.092851
- Latitude
- 47.700496
