$546,152*
●
Condo -
Off Market
1077 RIVER RD #207
Edgewater, NJ 07020
1 Bed
2 Baths,
1
Half Bath
1,074 Ft²
$338,000 - $412,000
Reference Base Price*
45.64%
Since Sep 1, 2019
NY-New York
Primary Model
About This Property
Beautiful, spacious, and recently renovated this 1 bedroom + den
1.5 bathroom unit is located in the luxury gated community of
Admirals Walk along the Hudson River. This home features hardwood
tile flooring throughout, a large balcony, a generous sized bedroom
featuring a walk in closet and an en suite bathroom featuring a
separate shower and bath tub. Enjoy the extra bonus space
with the large den, which is perfect to use as a home office or an
extra bedroom. The Chef's kitchen has SS appliances and
beautiful white cabinetry with plenty of space for storage.
To finish the home off, there is an in home washer/dryer
included in unit. The community, Admiral's Walk, features 24
hour concierge, outdoor pool, tennis & basketball courts, fitness
center, on-site management, and parking! Easy walk to NYC Ferry,
buses, and restaurants. Don't miss out on this one!
The manager has listed the unit size as 1074 square feet.
The manager has listed the unit size as 1074 square feet.
Unit Size
1,074 Ft²
Days on Market
-
Land Size
-
Price per sqft
$349
Property Type
Condo
Property Taxes
-
HOA Dues
$60
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) 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 6, 2021 | No longer available | - | |
| No longer available | |||
| Oct 18, 2020 | In contract | - | |
| In contract | |||
| Sep 9, 2020 | No longer available | - | |
| No longer available | |||
| Sep 1, 2020 | Listed | $375,000 | |
| Listed | |||
| | |||
|
If you are looking for a large 1 BR + Den/Office condo in a luxury complex, this is for you. Admiral's Walk sits on 9 lush acres of Hudson River waterfront property. This beautifully renovated and updated with light chestnut h/w tile floors in the living area and kitchen The eat-in kitchen has beautiful white wood cabinetry with s/s appliances and granite counters The owner converted an alcove into a separate den/office - perfect for these times when many of you are working from home. Newer washer/dryer and HVAC unit. A huge private balcony is perfect for R&R and a barbecue. Summertime at AW means tennis, swimming, barbecues on the private walkway, full gym and basketball. Great location next to the Edgewater Marina and Ferry (13 min to NYC), NJ Transit Bus 158, highways, shopping, schools and restaurants. Take a look. Once you live here, you won't want to move. The manager has listed the unit size as 1074 square feet.
| |||
| Jul 25, 2020 | Price Decreased |
$375,000
↓ $9K
(2.3%) | |
| Price Decreased | |||
Show More
Property Highlights
Air Conditioning
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
08/21/2025
| |
1 Bed
|
1 Bath
|
-
|
$479,000
1 Bed
1 Bath
|
$485,000
+1.25%
10/22/2025
|
Krzysztof Galka
Christie's International Real Estate Group - Tenafly
|
|
03/20/2025
|
1 Bed
|
1 Bath
|
-
|
$409,000
1 Bed
1 Bath
|
$409,000
06/24/2025
|
Krzysztof Galka
Christie's International Real Estate Group - Tenafly
| |
|
03/08/2025
|
2 Bed
|
2 Bath
|
-
|
$630,000
2 Bed
2 Bath
|
$615,000
-2.38%
05/01/2025
|
Krzysztof Galka
Christie's International Real Estate Group - Tenafly
| |
|
02/12/2025
|
2 Bed
|
2 Bath
|
-
|
$609,000
2 Bed
2 Bath
|
$600,000
-1.48%
05/09/2025
|
Soh Young Kwon
Coldwell Banker, Alpine/Closter
| |
|
01/09/2025
|
1 Bed
|
1 Bath
|
-
|
$469,000
1 Bed
1 Bath
|
$452,000
-3.62%
05/27/2025
|
Lisa Pagiatakis-Gaito
RE/MAX Fortune Properties
| |
|
08/30/2024
|
2 Bed
|
2 Bath
|
-
|
$595,000
2 Bed
2 Bath
|
$580,000
-2.52%
10/31/2024
|
Liliana Militaru
Redfin Corporation
| |
|
07/15/2024
|
1 Bed
|
2 Bath
|
-
|
$439,900
1 Bed
2 Bath
|
$455,000
+3.43%
09/10/2024
|
Krzysztof Galka
Christie's International Real Estate Group - Tenafly
| |
|
07/08/2024
|
3 Bed
|
3 Bath
|
-
|
$859,000
3 Bed
3 Bath
|
$830,000
-3.38%
10/25/2024
|
Krzysztof Galka
Christie's International Real Estate Group - Tenafly
| |
|
04/06/2024
|
2 Bed
|
2 Bath
|
-
|
$618,000
2 Bed
2 Bath
|
$600,000
-2.91%
06/21/2024
|
Krzysztof Galka
Christie's International Real Estate Group - Tenafly
| |
|
03/11/2024
|
1 Bed
|
2 Bath
|
-
|
$419,000
1 Bed
2 Bath
|
$420,000
+0.24%
05/02/2024
|
Krzysztof Galka
Christie's International Real Estate Group - Tenafly
| |
|
03/01/2024
|
1 Bed
|
2 Bath
|
-
|
$335,000
1 Bed
2 Bath
|
$375,000
+11.94%
05/18/2024
|
Maggie Huang Raffaele
Prominent Properties Sotheby's International Realty Englewood Cliffs
| |
|
05/15/2023
|
2 Bed
|
2 Bath
|
-
|
$650,000
2 Bed
2 Bath
|
$630,000
-3.08%
08/10/2023
|
Krzysztof Galka
Christie's International Real Estate Group - Tenafly
| |
|
03/21/2023
|
1 Bed
|
2 Bath
|
-
|
$315,000
1 Bed
2 Bath
|
$315,000
05/23/2023
|
Rita T. Hsing
The Chen Agency
| |
|
02/08/2023
| |
2 Bed
|
2 Bath
|
-
|
$455,000
2 Bed
2 Bath
|
$455,000
05/10/2023
|
Rita T. Hsing
The Chen Agency
|
|
01/18/2023
|
1 Bed
|
2 Bath
|
-
|
$365,000
1 Bed
2 Bath
|
$365,000
07/05/2023
|
Sophie S. Kang
The Chen Agency
| |
|
12/14/2022
|
1 Bed
|
1.5 Bath
|
-
|
$359,000
1 Bed
1.5 Bath
|
-
-
|
Daniel Kahn
Prominent Properties Sotheby's International Realty-Saddle River
| |
|
07/08/2022
|
Loft
|
2 Bath
|
-
|
$2,375
Loft
2 Bath
|
-
-
|
Dawn Frankl
Keller Williams - Ridgewood
| |
|
03/16/2022
|
2 Bed
|
2 Bath
|
1549 ft²
|
$589,900
2 Bed
2 Bath
1549 ft²
|
-
-
|
Zoya Shaposhnik
ZSR Realty Corp
| |
|
01/31/2021
|
Loft
|
2 Bath
|
-
|
$2,150
Loft
2 Bath
|
-
-
|
Dawn Frankl
Keller Williams - Ridgewood
| |
|
06/18/2020
|
1 Bed
|
2 Bath
|
1064 ft²
|
$384,000
1 Bed
2 Bath
1064 ft²
|
-
-
|
Lois Fein
Keller Williams - Fort Lee
| |
|
08/13/2020
|
1 Bed
|
2 Bath
|
1074 ft²
|
$375,000
1 Bed
2 Bath
1074 ft²
|
-
-
|
Catherine Snorgrass
Keller Williams - Ridgewood
| |
|
08/02/2020
|
2 Bed
|
2 Bath
|
-
|
$525,000
2 Bed
2 Bath
|
-
-
|
Lois Fein
Keller Williams - Fort Lee
| |
|
06/14/2020
| |
2 Bed
|
2 Bath
|
-
|
$550,000
2 Bed
2 Bath
|
-
-
|
Oksana Zaharov
Keller Williams - Fort Lee
|
|
06/02/2020
|
2 Bed
|
2 Bath
|
1496 ft²
|
$569,000
2 Bed
2 Bath
1496 ft²
|
-
-
|
Lois Fein
Keller Williams - Fort Lee
| |
|
06/02/2020
|
2 Bed
|
2 Bath
|
1496 ft²
|
$579,000
2 Bed
2 Bath
1496 ft²
|
-
-
|
Lois Fein
Keller Williams - Fort Lee
| |
|
08/16/2019
|
2 Bed
|
2 Bath
|
1493 ft²
|
$539,000
2 Bed
2 Bath
1493 ft²
|
-
-
|
Oksana Zaharov
Keller Williams - Fort Lee
| |
|
05/02/2019
|
1 Bed
|
2 Bath
|
1074 ft²
|
$375,000
1 Bed
2 Bath
1074 ft²
|
-
-
|
MICHAEL HERN
PROMINENT PROPERTIES SOTHEBY'S INTERNATIONAL REALTY
| |
|
04/24/2019
|
1 Bed
|
2 Bath
|
-
|
$399,000
1 Bed
2 Bath
|
-
-
|
James McCarten, Sr.
Keller Williams - Rutherford
| |
|
01/25/2019
|
2 Bed
|
2 Bath
|
1546 ft²
|
$525,000
2 Bed
2 Bath
1546 ft²
|
-
-
|
Lois Fein
Keller Williams - Fort Lee
| |
|
11/19/2018
|
3 Bed
|
3 Bath
|
1715 ft²
|
$649,000
3 Bed
3 Bath
1715 ft²
|
-
-
|
Lois Fein
Keller Williams - Fort Lee
| |
|
06/13/2018
| |
1 Bed
|
2 Bath
|
1076 ft²
|
-
1 Bed
2 Bath
1076 ft²
|
-
-
|
-
|
|
04/30/2018
|
3 Bed
|
3 Bath
|
1715 ft²
|
-
3 Bed
3 Bath
1715 ft²
|
-
-
|
-
| |
|
04/05/2017
|
1 Bed
|
2 Bath
|
1075 ft²
|
$299,000
1 Bed
2 Bath
1075 ft²
|
$285,000
-4.68%
07/28/2017
|
George Pavlushkin
RE/MAX Central - Manalapan
|
Building Info
About Edgewater
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
$4,365 - $4,703 /mo
- 3 Beds
- 2 Baths
$7,270 - $7,832 /mo
- 3 Beds
- 2 Baths
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017