$950,903*
●
Condo -
Off Market
1077 River Rd #511
Edgewater, NJ 07020
3 Beds
3 Baths,
1
Half Bath
1,715 Ft²
$585,000 - $713,000
Reference Base Price*
46.52%
Since Feb 1, 2019
NY-New York
Primary Model
About This Property
Brand new stylized ultra contemporary designer gut renovated 3
bdr/2.5 bath residence with top of line appliances, fixtures and
lighting. Gorgeous wide blanked flooring throughout, custom
Venetian plaster ceilings, amazing kitchen with quartz counter
seating and, stunning baths with modern railroad tile walls and
quartz counters. This is really a beautiful home with views of the
GWB. This is not a typical renovation but a complete overhaul of
the original apartment. Come see for yourself and be blown away.
Admiral's Walk: the premiere Gold Coast residences have everything
incld.,24 hr gated community, 24hr concierge, private landscaped
river walkway with barbecue/picnic areas, resort style pool, tennis
health club/Peloton bikes, canopy lounge areas, and brand new and
exciting hallways throughout complex. Located just adjacent to the
NY Waterways Ferry/The Edgewater Boat Marina and 2 short blocks
from Whole Foods Market. This is resort style living at its
finest.
The manager has listed the unit size as 1715 square feet.
The manager has listed the unit size as 1715 square feet.
Unit Size
1,715 Ft²
Days on Market
-
Land Size
-
Price per sqft
$378
Property Type
Condo
Property Taxes
$728
HOA Dues
$101
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 |
|---|---|---|---|
| Jan 10, 2019 | No longer available | - | |
| No longer available | |||
| Nov 19, 2018 | Listed | $649,000 | |
| Listed | |||
Property Highlights
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