
17
Map


125-M CLUBHOUSE DR SW #11
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 |
---|---|---|---|
Apr 28, 2025 | Sold | ||
Sold | |||
Mar 26, 2025 | Sold | ||
Sold | |||
Jan 20, 2025 | In contract | - | |
In contract | |||
Jan 16, 2025 | Listed by Hunt Country Sotheby's International Realty | $215,000 | |
Listed by Hunt Country Sotheby's International Realty | |||
Apr 21, 2023 | Listed by Non Subscribing Office | $165,000 | |
Listed by Non Subscribing Office | |||
|
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
Date | Unit | Beds | Baths | Sqft | Price | Closed | Owner | Listed By |
---|---|---|---|---|---|---|---|---|
08/08/2024
|
2 Bed
|
2 Bath
|
936 ft²
|
$274,900
2 Bed
2 Bath
936 ft²
|
$274,900
09/27/2024
|
-
|
Richard Fletcher
Pearson Smith Realty, LLC
| |
01/16/2025
|
1 Bed
|
1 Bath
|
822 ft²
|
$215,000
1 Bed
1 Bath
822 ft²
|
$220,000
+2.33%
03/26/2025
|
-
|
Lucy Roberts Campbell
Hunt Country Sotheby's International Realty
| |
11/21/2024
|
1 Bed
|
1 Bath
|
850 ft²
|
$249,000
1 Bed
1 Bath
850 ft²
|
$230,000
-7.63%
02/26/2025
|
-
|
Brianna Goetting
Pearson Smith Realty, LLC
| |
09/05/2024
|
3 Bed
|
2 Bath
|
1260 ft²
|
$330,000
3 Bed
2 Bath
1260 ft²
|
$330,000
10/21/2024
|
-
|
Mary Kakouras
Atoka Properties
| |
08/30/2024
|
1 Bed
|
1 Bath
|
822 ft²
|
$225,000
1 Bed
1 Bath
822 ft²
|
$210,000
-6.67%
01/03/2025
|
-
|
Debbie Menzer
Weichert, REALTORS
| |
08/22/2024
|
2 Bed
|
2 Bath
|
936 ft²
|
$260,000
2 Bed
2 Bath
936 ft²
|
$260,000
09/19/2024
|
-
|
Laura A. Larson
Larson Fine Properties
| |
10/27/2023
|
2 Bed
|
2 Bath
|
936 ft²
|
$265,000
2 Bed
2 Bath
936 ft²
|
$258,000
-2.64%
12/01/2023
|
-
|
Louis Casciano
Pearson Smith Realty, LLC
| |
05/17/2024
|
1 Bed
|
1 Bath
|
822 ft²
|
$229,999
1 Bed
1 Bath
822 ft²
|
$229,999
06/24/2024
|
-
|
Lena P Perales
Pearson Smith Realty, LLC
| |
01/25/2024
|
2 Bed
|
2 Bath
|
936 ft²
|
$269,900
2 Bed
2 Bath
936 ft²
|
$250,000
-7.37%
02/16/2024
|
-
|
Kimberly Garrett
Compass West Realty, LLC
| |
02/16/2024
|
3 Bed
|
2 Bath
|
1260 ft²
|
$325,000
3 Bed
2 Bath
1260 ft²
|
$319,000
-1.85%
06/18/2024
|
-
|
Pamela Jean Dors
Keller Williams Realty Advantage
| |
02/02/2024
|
1 Bed
|
1 Bath
|
822 ft²
|
$219,900
1 Bed
1 Bath
822 ft²
|
$205,000
-6.78%
04/15/2024
|
-
|
Kimberly Garrett
Compass West Realty, LLC
| |
11/15/2023
|
1 Bed
|
1 Bath
|
822 ft²
|
$229,900
1 Bed
1 Bath
822 ft²
|
$225,000
-2.13%
02/02/2024
|
-
|
Irene M deLeon
Redfin Corporation
| |
10/19/2023
|
2 Bed
|
1 Bath
|
936 ft²
|
$245,000
2 Bed
1 Bath
936 ft²
|
$237,500
-3.06%
11/22/2023
|
-
|
Grace Kim
Grace Home Realty Inc
| |
05/31/2023
|
1 Bed
|
1 Bath
|
822 ft²
|
$209,999
1 Bed
1 Bath
822 ft²
|
$216,000
+2.86%
07/03/2023
|
-
|
Lena P Perales
Pearson Smith Realty, LLC
| |
05/19/2023
|
1 Bed
|
1 Bath
|
822 ft²
|
$215,000
1 Bed
1 Bath
822 ft²
|
$215,000
06/23/2023
|
-
|
Patricia Young
Pearson Smith Realty, LLC
| |
12/01/2022
|
1 Bed
|
1 Bath
|
822 ft²
|
$150,000
1 Bed
1 Bath
822 ft²
|
$165,000
+10.00%
01/06/2023
|
-
|
Christopher Craddock
EXP Realty, LLC
| |
02/16/2023
|
3 Bed
|
2 Bath
|
1260 ft²
|
$260,000
3 Bed
2 Bath
1260 ft²
|
$260,000
03/28/2023
|
-
|
Wael Micheal
CENTURY 21 New Millennium
| |
10/21/2022
|
2 Bed
|
2 Bath
|
936 ft²
|
$195,000
2 Bed
2 Bath
936 ft²
|
-
-
|
-
|
Michelle Meeks
Weichert, REALTORS
| |
06/01/2022
| |
1 Bed
|
1 Bath
|
-
|
$180,000
1 Bed
1 Bath
|
-
-
|
-
|
Mark E Miller
Long & Foster Real Estate, Inc.
|
07/12/2021
|
2 Bed
|
1 Bath
|
936 ft²
|
$215,000
2 Bed
1 Bath
936 ft²
|
-
12/29/2021
|
-
|
Jim Lemon
Washington Fine Properties, LLC
| |
06/02/2022
|
1 Bed
|
1 Bath
|
822 ft²
|
$205,000
1 Bed
1 Bath
822 ft²
|
-
-
|
-
|
Allison Taylor Welch
Redfin Corporation
| |
04/29/2022
|
1 Bed
|
1 Bath
|
822 ft²
|
$169,900
1 Bed
1 Bath
822 ft²
|
-
-
|
-
|
Samantha I Bendigo
Berkshire Hathaway HomeServices PenFed Realty
| |
12/30/2021
|
2 Bed
|
1 Bath
|
936 ft²
|
$195,000
2 Bed
1 Bath
936 ft²
|
-
-
|
-
|
Kathy Shipley
RE/MAX Premier- Leesburg
| |
08/05/2021
|
2 Bed
|
1 Bath
|
936 ft²
|
$218,900
2 Bed
1 Bath
936 ft²
|
-
-
|
-
|
Jeanne Brown
Brown-Carrera Realty LLC
| |
12/28/2021
|
1 Bed
|
1 Bath
|
822 ft²
|
$182,500
1 Bed
1 Bath
822 ft²
|
-
12/29/2021
|
-
|
Vicki Broy
Re/Max Roots
| |
11/18/2021
|
1 Bed
|
1 Bath
|
822 ft²
|
$185,000
1 Bed
1 Bath
822 ft²
|
$185,000
12/14/2021
|
Matt Elliott
Keller Williams Realty
| ||
07/21/2021
|
2 Bed
|
2 Bath
|
936 ft²
|
$220,000
2 Bed
2 Bath
936 ft²
|
-
-
|
-
|
Sarah Reynolds
Keller Williams Chantilly Ventures
| |
06/08/2021
|
1 Bed
|
1 Bath
|
822 ft²
|
$160,000
1 Bed
1 Bath
822 ft²
|
-
-
|
-
|
Lisa P Lease
EXP Realty, LLC
| |
06/30/2021
| |
2 Bed
|
2 Bath
|
-
|
$219,000
2 Bed
2 Bath
|
-
-
|
-
|
Ric Knight
Leesburg
|
04/28/2021
|
2 Bed
|
1 Bath
|
936 ft²
|
$194,500
2 Bed
1 Bath
936 ft²
|
-
-
|
-
|
-
| |
09/10/2020
|
2 Bed
|
1 Bath
|
936 ft²
|
$199,900
2 Bed
1 Bath
936 ft²
|
$220,000
+10.06%
08/31/2021
|
Gwen Pangle
| ||
10/11/2020
|
2 Bed
|
2 Bath
|
936 ft²
|
$220,000
2 Bed
2 Bath
936 ft²
|
-
-
|
-
|
-
| |
09/14/2020
|
2 Bed
|
1 Bath
|
936 ft²
|
$225,000
2 Bed
1 Bath
936 ft²
|
-
-
|
-
|
-
| |
03/07/2020
| |
1 Bed
|
1 Bath
|
-
|
$169,000
1 Bed
1 Bath
|
-
-
|
-
|
-
|
05/15/2020
|
1 Bed
|
1 Bath
|
822 ft²
|
$165,000
1 Bed
1 Bath
822 ft²
|
-
-
|
-
|
-
| |
04/11/2020
|
2 Bed
|
1 Bath
|
936 ft²
|
$182,000
2 Bed
1 Bath
936 ft²
|
$207,000
+13.74%
01/12/2021
|
Jimmy Yeh
| ||
04/11/2020
|
1 Bed
|
1 Bath
|
822 ft²
|
$154,900
1 Bed
1 Bath
822 ft²
|
$160,000
+3.29%
07/29/2020
|
Karin Mercendetti
| ||
10/18/2019
|
2 Bed
|
1 Bath
|
936 ft²
|
$130,000
2 Bed
1 Bath
936 ft²
|
-
-
|
-
|
-
| |
07/10/2019
|
1 Bed
|
1 Bath
|
822 ft²
|
$142,500
1 Bed
1 Bath
822 ft²
|
-
-
|
-
|
-
| |
02/28/2019
|
1 Bed
|
1 Bath
|
822 ft²
|
$142,000
1 Bed
1 Bath
822 ft²
|
$142,000
05/14/2019
|
Jerry Gilbert
| ||
02/05/2019
|
3 Bed
|
2 Bath
|
1260 ft²
|
$189,000
3 Bed
2 Bath
1260 ft²
|
-
-
|
-
|
-
| |
01/29/2019
|
2 Bed
|
1 Bath
|
936 ft²
|
$198,000
2 Bed
1 Bath
936 ft²
|
-
-
|
-
|
-
| |
09/07/2018
|
3 Bed
|
2 Bath
|
1260 ft²
|
$165,000
3 Bed
2 Bath
1260 ft²
|
$155,500
-5.76%
10/30/2018
|
Jessica Cardwell
| ||
07/16/2018
| |
2 Bed
|
1 Bath
|
1000 ft²
|
-
2 Bed
1 Bath
1000 ft²
|
-
-
|
-
|
-
|
07/29/2017
| |
1 Bed
|
1 Bath
|
822 ft²
|
-
1 Bed
1 Bath
822 ft²
|
-
-
|
-
|
-
|
05/05/2014
|
1 Bed
|
1 Bath
|
-
|
$115,500
1 Bed
1 Bath
|
$111,000
-3.90%
07/24/2014
|
-
|
Ian Moffett
Rokeby Realty LTD
| |
12/23/2013
|
1 Bed
|
1 Bath
|
822 ft²
|
$95,000
1 Bed
1 Bath
822 ft²
|
$95,000
01/10/2014
|
-
|
Non Member
Metropolitan Regional Information Systems, Inc.
| |
11/30/-0001
|
1 Bed
|
1 Bath
|
761 ft²
|
$210,000
1 Bed
1 Bath
761 ft²
|
$220,000
+4.76%
04/28/2025
|
-
|
Caren R O'Brien
Samson Properties
| |
11/30/-0001
|
2 Bed
|
2 Bath
|
936 ft²
|
$257,990
2 Bed
2 Bath
936 ft²
|
$268,000
+3.88%
05/02/2025
|
-
|
Sharmane Octavia Fernandez Medaris
Real Broker, LLC
|
Building Info
- 2 Units for Sale
