1069 Villa Drive #B103
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 18, 2025 | Sold | ||
| Sold | |||
| Oct 31, 2025 | In contract | - | |
| In contract | |||
| Oct 20, 2025 | Price Decreased |
$100,000
↓ $25K
(19.9%) | |
| Price Decreased | |||
| Aug 8, 2025 | Price Decreased |
$124,900
↓ $15K
(10.7%) | |
| Price Decreased | |||
| Jul 7, 2025 | Listed by Keller Williams Elite Realty | $139,900 | |
| Listed by Keller Williams Elite Realty | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
01/20/2026
|
2 Bed
|
2 Bath
|
1020 ft²
|
$132,000
2 Bed
2 Bath
1020 ft²
|
$130,000
-1.52%
03/13/2026
|
Angela Gonzalez
Riverside Real Estate Inc
| |
|
07/07/2025
|
2 Bed
|
2 Bath
|
1070 ft²
|
$139,900
2 Bed
2 Bath
1070 ft²
|
$92,000
-34.24%
12/18/2025
|
Jack Mancini
Gulfcoast Premier Realty, Inc
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017