10 Willedrob Drive #7
About This Property
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
09/11/2025
|
2 Bed
|
1 Bath
|
806 ft²
|
$75,000
2 Bed
1 Bath
806 ft²
|
$71,000
-5.33%
12/24/2025
|
Jill West
Berkshire Hathaway Central Illinois Realtors
| |
|
03/20/2025
|
1 Bed
|
1 Bath
|
642 ft²
|
$63,000
1 Bed
1 Bath
642 ft²
|
$65,000
+3.17%
05/13/2025
|
Janel Harrison
Keller Williams Revolution
| |
|
03/03/2025
|
2 Bed
|
1 Bath
|
808 ft²
|
$75,000
2 Bed
1 Bath
808 ft²
|
$72,500
-3.33%
04/16/2025
|
Danell Moberly
RE/MAX Rising
| |
|
10/13/2024
|
2 Bed
|
1 Bath
|
810 ft²
|
$74,900
2 Bed
1 Bath
810 ft²
|
$74,900
11/20/2024
|
Bruce Dillman
Keller Williams Revolution
| |
|
06/27/2024
|
1 Bed
|
1 Bath
|
642 ft²
|
$64,900
1 Bed
1 Bath
642 ft²
|
$60,000
-7.55%
07/18/2024
|
Mark Haeffele
Coldwell Banker Real Estate Group
| |
|
03/17/2024
|
2 Bed
|
1 Bath
|
808 ft²
|
$1
2 Bed
1 Bath
808 ft²
|
$46,202
+4,620,100.00%
06/10/2024
|
Matt Zenor
Coldwell Banker Real Estate Group
| |
|
11/14/2023
|
1 Bed
|
1 Bath
|
634 ft²
|
$59,000
1 Bed
1 Bath
634 ft²
|
$55,000
-6.78%
12/03/2023
|
Keith Troutman
Berkshire Hathaway Central Illinois Realtors
| |
|
01/13/2022
|
1 Bed
|
1 Bath
|
634 ft²
|
$47,000
1 Bed
1 Bath
634 ft²
|
$47,000
04/29/2022
|
Mark Bowers
Berkshire Hathaway Central Illinois Realtors
| |
|
02/21/2021
|
1 Bed
|
1 Bath
|
642 ft²
|
$49,500
1 Bed
1 Bath
642 ft²
|
-
-
|
-
| |
|
02/16/2021
|
2 Bed
|
1 Bath
|
810 ft²
|
$50,000
2 Bed
1 Bath
810 ft²
|
$50,000
03/07/2022
|
Thom Jones
AXIS 360 LLC*
| |
|
09/25/2020
|
2 Bed
|
1 Bath
|
810 ft²
|
$59,900
2 Bed
1 Bath
810 ft²
|
-
-
|
-
| |
|
06/11/2020
|
2 Bed
|
1 Bath
|
808 ft²
|
$59,900
2 Bed
1 Bath
808 ft²
|
-
-
|
-
| |
|
01/16/2020
|
2 Bed
|
1 Bath
|
837 ft²
|
$61,000
2 Bed
1 Bath
837 ft²
|
-
-
|
-
| |
|
04/10/2019
|
2 Bed
|
1 Bath
|
808 ft²
|
$55,000
2 Bed
1 Bath
808 ft²
|
-
-
|
-
| |
|
08/08/2018
|
2 Bed
|
1 Bath
|
810 ft²
|
$49,999
2 Bed
1 Bath
810 ft²
|
-
-
|
-
| |
|
05/16/2018
| |
2 Bed
|
1 Bath
|
810 ft²
|
-
2 Bed
1 Bath
810 ft²
|
-
-
|
-
|
|
07/30/2017
| |
2 Bed
|
1 Bath
|
810 ft²
|
-
2 Bed
1 Bath
810 ft²
|
-
-
|
-
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017