103 W Willow Street
About This Property
Designed with connection in mind, the open concept floor plan creates a natural flow between the living, dining, and kitchen spaces, making everyday living and entertaining feel effortless. The beautifully updated kitchen anchors the home, while an updated bath and a spacious primary suite with a walk in closet add comfort and functionality.
Just beyond your doorstep, Beacon's Main Street invites you to experience some of the Hudson Valley's most notable restaurants, neighborhood cafes, boutique shopping, galleries, parks, and the Metro North station for convenient access to New York City. 103 West Willow Street embodies the effortless lifestyle that has made Beacon one of the Hudson Valley's most coveted destinations.
Listed By
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 |
|---|---|---|---|
| Oct 7, 2026 | In contract | - | |
| In contract | |||
| Sep 8, 2026 | Price Decreased |
$610,000
↓ $15K
(2.4%) | |
| Price Decreased | |||
| Aug 28, 2026 | Price Decreased |
$625,000
↓ $25K
(3.9%) | |
| Price Decreased | |||
| Aug 13, 2026 | Listed by Compass Greater NY, LLC | $650,000 | |
| Listed by Compass Greater NY, LLC | |||
| Apr 20, 2026 | Sold | ||
| Sold | |||
Property Highlights
Building Info
Comparables
Status
Price/ft²
Listed On
Sold On
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017