21
Map
1103 Waco
About This Property
Start your mornings with coffee on the front deck watching the sunrise and end your evenings on the back deck taking in spectacular sunsets over the water. Whether you've spent the day fishing the canal or lounging on the sand, the private jacuzzi provides the perfect sanctuary to unwind and relax.
Just moments away from the highly anticipated 1,000-foot fishing pier and recreational park at Rollover, which is set for completion by the end of the year. When you aren't enjoying the quiet of the decks, you are only a few miles from the vibrant nightlife and excellent food at the local bar and grill. Currently operating as a successful short-term rental, this home is being sold fully furnished, making it a seamless, turn-key investment or a ready-to-enjoy vacation home.
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 |
|---|---|---|---|
| Sep 22, 2026 | Sold | ||
| Sold | |||
| Sep 9, 2026 | In contract | - | |
| In contract | |||
| Sep 2, 2026 | Price Decreased |
$245,000
↓ $30K
(10.9%) | |
| Price Decreased | |||
| Jul 25, 2026 | Price Decreased |
$275,000
↓ $24K
(8%) | |
| Price Decreased | |||
| Jun 6, 2026 | Price Decreased |
$299,000
↓ $6K
(2%) | |
| Price Decreased | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017