104 Beacon Way #F
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 |
|---|---|---|---|
| Aug 18, 2023 | Sold | ||
| Sold | |||
| Jun 30, 2023 | Listed by Kittle Real Estate | $335,000 | |
| Listed by Kittle Real Estate | |||
| May 8, 2004 | Listed | $153,900 | |
| Listed | |||
| | |||
|
***This home DOES have a garage!***Garage Units sell for an additional $8,000 on new units, compare apples to apples***Garage is VERY close to the unit and is DIRECTLY in front of the stairs!***Priced Competitively!***Unit is located on the NE corner of the Bldg giving the deck ideal shade and comfort for Summer months!***Upper Level Unit with VAULTED ceilings!***Very CLEAN and Like NEW***Refr. & W/D Neg. Inclus.***Can close QUICKLY! FREE Recorded Info. 24 hrs. a Day 1-800-492-6650 #1063
| |||
| Dec 7, 2000 | Listed | $137,000 | |
| Listed | |||
| | |||
|
Beautiful 2 bedroom, 2 bath condo in Water Valley. 9-foot or vaulted ceilings, gas fireplace, AC, tile entryway, Tharp cabinetry, big soaker tub in master, shower in main bath and rounded dry wall corners are all standard features in Windsor's only luxury condominiums! Garage available for additional $500.00. Call Carmen @ 970-567-0533 or Kristi @ 970-567-0330
| |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
06/03/2025
|
2 Bed
|
2 Bath
|
1006 ft²
|
$299,500
2 Bed
2 Bath
1006 ft²
|
$299,500
07/21/2025
|
Karrie Lopezi
Resident Realty
| |
|
06/03/2025
|
2 Bed
|
2 Bath
|
1006 ft²
|
$299,500
2 Bed
2 Bath
1006 ft²
|
$299,500
07/21/2025
|
Karrie Lopezi
Resident Realty
| |
|
06/30/2023
|
2 Bed
|
2 Bath
|
1006 ft²
|
$335,000
2 Bed
2 Bath
1006 ft²
|
$331,000
-1.19%
08/18/2023
|
Rob Kittle
Kittle Real Estate
| |
|
06/14/2018
| |
2 Bed
|
2 Bath
|
956 ft²
|
-
2 Bed
2 Bath
956 ft²
|
-
-
|
-
|
|
06/02/2016
|
2 Bed
|
2 Bath
|
1006 ft²
|
$185,000
2 Bed
2 Bath
1006 ft²
|
$197,000
+6.49%
07/12/2016
|
Matthew Tracer
Tracer Homes LLC
| |
|
06/27/2014
|
2 Bed
|
2 Bath
|
1006 ft²
|
$151,000
2 Bed
2 Bath
1006 ft²
|
$149,000
-1.32%
08/19/2014
|
Judy Bogaard
| |
|
11/19/2013
|
2 Bed
|
2 Bath
|
1006 ft²
|
$130,000
2 Bed
2 Bath
1006 ft²
|
$130,000
01/20/2014
|
Jesse Laner
C3 Real Estate Solutions, LLC
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017