1025 S Shepherd Drive #310
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.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Dec 6, 2022 | Sold | ||
| Sold | |||
| Oct 11, 2022 | Listed by Greenwood King Properties | $474,000 | |
| Listed by Greenwood King Properties | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
05/07/2026
|
2 Bed
|
2 Bath
|
2680 ft²
|
$775,000
2 Bed
2 Bath
2680 ft²
|
$735,000
-5.16%
06/16/2026
|
Susanne Stiles
Greenwood King Properties - Heights Office
| |
|
02/23/2026
|
2 Bed
|
2 Bath
|
1884 ft²
|
$595,000
2 Bed
2 Bath
1884 ft²
|
-
-
|
Kiki Wilson
Martha Turner Sotheby's International Realty
| |
|
09/18/2025
|
2 Bed
|
2 Bath
|
1891 ft²
|
$499,900
2 Bed
2 Bath
1891 ft²
|
$455,000
-8.98%
12/08/2025
|
Shayne Singer
NB Elite Realty
| |
|
08/01/2025
|
1 Bed
|
2 Bath
|
1891 ft²
|
$499,900
1 Bed
2 Bath
1891 ft²
|
-
-
|
Shayne Singer
NB Elite Realty
| |
|
02/06/2025
|
2 Bed
|
3 Bath
|
2680 ft²
|
$849,900
2 Bed
3 Bath
2680 ft²
|
$800,000
-5.87%
04/11/2025
|
Teri Smith
Re/Max Centex, REALTORS
| |
|
08/28/2024
|
2 Bed
|
2 Bath
|
2658 ft²
|
$650,000
2 Bed
2 Bath
2658 ft²
|
$650,000
10/02/2024
|
Shayne Singer
NB Elite Realty
| |
|
06/15/2024
|
1 Bed
|
2 Bath
|
2003 ft²
|
$529,000
1 Bed
2 Bath
2003 ft²
|
$490,000
-7.37%
10/10/2024
|
Fausto Nolasco
Realty Associates
| |
|
02/16/2024
|
2 Bed
|
2 Bath
|
2680 ft²
|
$779,000
2 Bed
2 Bath
2680 ft²
|
-
-
|
David Young
eXp Realty LLC
| |
|
04/01/2024
|
2 Bed
|
2 Bath
|
2792 ft²
|
$665,000
2 Bed
2 Bath
2792 ft²
|
$650,000
-2.26%
05/31/2024
|
Rene Wilson
Keller Williams Signature
| |
|
10/10/2023
|
2 Bed
|
2 Bath
|
2680 ft²
|
$699,900
2 Bed
2 Bath
2680 ft²
|
$685,000
-2.13%
12/18/2023
|
Hedley Karpas
Martha Turner Sotheby's International Realty
| |
|
07/10/2023
|
2 Bed
|
2 Bath
|
2840 ft²
|
$895,000
2 Bed
2 Bath
2840 ft²
|
$895,000
08/25/2023
|
Jay Monroe
Martha Turner Sotheby's International Realty
| |
|
06/02/2023
|
1 Bed
|
2 Bath
|
2433 ft²
|
$650,000
1 Bed
2 Bath
2433 ft²
|
$630,000
-3.08%
07/07/2023
|
Jaime Valdivieso
Keller Williams - Houston Metropolitan
| |
|
02/19/2023
|
2 Bed
|
2 Bath
|
2792 ft²
|
$778,000
2 Bed
2 Bath
2792 ft²
|
$680,000
-12.60%
06/14/2023
|
Shayne Singer
NB Elite Realty
| |
|
10/11/2022
|
1 Bed
|
2 Bath
|
1891 ft²
|
$474,000
1 Bed
2 Bath
1891 ft²
|
$450,000
-5.06%
12/06/2022
|
Ron Brown
Magnolia Realty
| |
|
03/08/2022
|
2 Bed
|
2 Bath
|
2792 ft²
|
$640,000
2 Bed
2 Bath
2792 ft²
|
$657,698
+2.77%
04/21/2022
|
Ron Brown
Greenwood King Properties
| |
|
11/30/2021
|
2 Bed
|
2 Bath
|
1884 ft²
|
$450,000
2 Bed
2 Bath
1884 ft²
|
$448,000
-0.44%
02/14/2022
|
Kevin Collier
Compass RE Texas, LLC
| |
|
11/10/2021
|
2 Bed
|
2 Bath
|
2905 ft²
|
$560,000
2 Bed
2 Bath
2905 ft²
|
$540,000
-3.57%
02/03/2022
|
Rachel Jones
Rogers Healy and Associates
| |
|
07/12/2021
|
2 Bed
|
2 Bath
|
2433 ft²
|
$650,000
2 Bed
2 Bath
2433 ft²
|
$620,000
-4.62%
01/06/2022
|
Marilyn S Martinez
Beth Wolff Realtors
| |
|
05/25/2021
|
2 Bed
|
2 Bath
|
2680 ft²
|
$599,900
2 Bed
2 Bath
2680 ft²
|
$570,000
-4.98%
10/01/2021
|
Elizabeth Edds
BHGRE Gary Greene
| |
|
05/01/2021
|
2 Bed
|
2 Bath
|
2905 ft²
|
$565,000
2 Bed
2 Bath
2905 ft²
|
$535,000
-5.31%
05/21/2021
|
Julie Vo
Broker, Hoang Nguyen
| |
|
11/30/2020
|
1 Bed
|
1 Bath
|
2003 ft²
|
$379,000
1 Bed
1 Bath
2003 ft²
|
$350,000
-7.65%
04/19/2021
|
Natassia Horowitz
Compass RE Texas, LLC Memorial
| |
|
02/14/2020
|
2 Bed
|
2 Bath
|
2680 ft²
|
$679,000
2 Bed
2 Bath
2680 ft²
|
$659,000
-2.95%
03/13/2020
|
Stephanie Willis
Keller Williams - Houston Memorial
| |
|
01/23/2020
|
2 Bed
|
2 Bath
|
2658 ft²
|
$529,500
2 Bed
2 Bath
2658 ft²
|
$529,500
03/23/2021
|
Margaret Jones
CB&A, Realtors
| |
|
01/02/2020
|
2 Bed
|
2 Bath
|
2095 ft²
|
$549,000
2 Bed
2 Bath
2095 ft²
|
$530,000
-3.46%
08/05/2020
|
Bryan Beene
Martha Turner Sotheby's International Realty
| |
|
12/16/2019
|
2 Bed
|
2 Bath
|
2003 ft²
|
$389,000
2 Bed
2 Bath
2003 ft²
|
$355,000
-8.74%
02/14/2020
|
Shayne Singer
NB Elite Realty
| |
|
06/08/2018
| |
2 Bed
|
3 Bath
|
2433 ft²
|
-
2 Bed
3 Bath
2433 ft²
|
-
-
|
-
|
|
11/30/-0001
| |
2 Bed
|
2 Bath
|
2433 ft²
|
$650,000
2 Bed
2 Bath
2433 ft²
|
-
-
|
Alessandra Isola
HOUSTON TOP REALTY
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017