1058 Willard Way
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 27, 2022 | Sold | ||
| Sold | |||
| Oct 28, 2022 | Listed by All Pro Realtors, LLC | $489,900 | |
| Listed by All Pro Realtors, LLC | |||
| |||
|
Looking for an Investment Property? Look no further! Tons of upgrades in this 2-bedroom, 2 bath cabin with an open loft. This newly updated Douglas Lake Resort log cabin has received 4.89 stars out of 5 with 56 reviews on Airbnb. Located in Douglas Lake resort with the pool, clubhouse and boat launch right around the corner. Guests can bring their boat or jet skis and have access to the resort boat launch. The bright, open great room features a wood burning fireplace. Cozy up in front of the fireplace or enjoy the large flat screen TV for your favorite sports events with high speed internet. Both bedrooms are on the main level, one bedroom has a king bed and ensuite bath. The second bedroom has a queen bed and an accompanying bath. Upstairs is a large open loft large enough for adding a pool table and already has a futon for the perfect place for the kids to sleep. Enjoy fishing , swimming and boating, as the cabin is walking distance to the Resort boat ramp, swimming pool and kids play area. A covered deck wraps around 2 sides of the cabin and offers privacy for the hot tub. Only a few miles to the Great Smoky Mountains National Park and all the attractions of Pigeon Forge and Dollywood. The roads leading to the cabin are easily accessible with no steep mountain roads to climb. Once you arrive there is plenty of parking with easy access to the cabin.
| |||
| Jul 1, 2021 | Sold | ||
| Sold | |||
| Apr 14, 2021 | Listed by eXp Realty | $329,900 | |
| Listed by eXp Realty | |||
| |||
|
This well maintained cabin would be perfect for an overnight rental!! 2 bedroom, 2 baths on the main level with a loft for a game room. The kitchen has been updated with new cabinets, granite countertops and stainless appliances. Lvp was just laid in the great room kitchen and hall with enough left over for you to finish the bathroom. The covered deck wraps around 2 sides and includes the porch swing. There is also a small Juliet balcony off the loft. The Hvac was replaced in 2019. The water heater, roof, bathroom remodel (to include a walk-in shower) and ceiling fans were done in 2020. All the major necessary stuff has been taken care of so you can enjoy the cabin! This cabin is within walking distance of the resort pool, clubhouse and boat ramp. Call now to schedule your appointment!
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017