$490,000
●
Condo -
Off Market
1077 River
Edgewater, NJ 07020
1 Bed
1 Bath,
1
Half Bath
$3,256
Est. Monthly
$830
HOA / Fees
About This Property
Newly renovated, in mint condition, spacious and bright 1 Bedroom
and 1 1/2 Baths apartment in Admiral's Walk condominium, known for
its amazing amenities and outdoor living. The apartment features
oversized living and dining room, floor to ceiling windows,
hardwood floors throughout, master bedroom with master bathroom,
designer eat-in windowed kitchen with stainless steel appliances,
pantry, large and private patio and abundance of closets and
storage space. The building is located near great transportation to
NYC by ferry or bus, shopping and many great restaurants.
Unit Size
-
Days on Market
-
Land Size
-
Price per sqft
-
Property Type
Condo
Property Taxes
-
HOA Dues
$830
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.
Last updated: 7 months ago (NJMLS #26004028)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| May 5, 2026 | Sold | ||
| Sold | |||
| Mar 18, 2026 | In contract | - | |
| In contract | |||
| Mar 13, 2026 | No longer available | - | |
| No longer available | |||
| Feb 6, 2026 | Listed by Christie's International Real Estate Group-Tenafly | $494,000 | |
| Listed by Christie's International Real Estate Group-Tenafly | |||
Property Highlights
Parking Available
Doorman
Elevator
Air Conditioning
Parking Details
Parking Features: Pkg Spc Out
Open Parking Spaces: 1
Interior Details
Half Bathrooms: 1
Full Bathrooms: 1
Interior Features: Elevator
Appliances: Dishwasher, Disposal, Microwave, Washer/Dryer, Ov/Rng/Ele
Flooring Type: Hardwood
Laundry Features: In Unit
Basement: None
Exterior Details
Has Property Attached
Security Features: 24 Hour Security, Gated Community
Architectural Style: Highrise
Year Built: 1980
Waterfront Features: River Front
Patio and Porch Features: Terrace
Utilities Details
Cooling Type: Central Air
Heating Type: Electric, Heat Pump
Location Details
HOA/Condo/Coop Fee Includes: Water, 24hr Doorman, Community Rm, Exercise Rm, Hot Water, Pool, Tennis
HOA/Condo/Coop Amenities: Elevator(s), Exercise Course, Marina, Tennis Court(s), Dog Park, 24hr Sec, Common Area, Doorman, F/T Handyman, On Site Mgn, Pool Outdoor, Recycling
HOA Fee: $830
HOA Fee Frequency: Monthly
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
Listed by: Krzysztof Galka
Christie's International Real Estate Group-Tenafly
Last Updated: 7 months ago
Data Source: NJMLS , MLS#
The data relating to the real estate for sale on this web site comes in part from the Internet Data Exchange Program of the NJMLS. Real estate listings held by brokerage firms other than RHP Realty NJ, Inc. are marked with the Internet Data Exchange logo and information about them includes the name of the listing brokers. Some properties listed with the participating brokers do not appear on this website at the request of the seller. Listings of brokers that do not participate in Internet Data Exchange do not appear on this website.
Christie's International Real Estate Group-Tenafly
Last Updated: 7 months ago
Data Source: NJMLS , MLS#
All information deemed reliable but not guaranteed.© 2026 New Jersey Multiple Listing Service Inc. All rights reserved. The listing broker’s offer of compensation is made only to participants of the MLS where the listing is filed.
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017