127 Waterloo Drive
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 |
|---|---|---|---|
| Nov 13, 2025 | Sold | ||
| Sold | |||
| Sep 25, 2025 | In contract | - | |
| In contract | |||
| Aug 27, 2025 | Listed by Real Broker | $265,000 | |
| Listed by Real Broker | |||
| Apr 24, 2025 | Withdrawn | - | |
| Withdrawn | |||
| Apr 15, 2025 | Listed by Real Broker, LLC. | $249,900 | |
| Listed by Real Broker, LLC. | |||
| | |||
|
Owner Agent. Seller offering $5,000 to use however YOU WANT! Put it toward upgrades, rate buy down or closing costs! Brand New Construction by CM Custom Homes providing an amazing opportunity to own a solid home at an affordable price! This 3 bedroom, 2 bath home has 1380 SF of living space, a fenced yard, and a 2 car garage. The builder is also including sod and a sprinkler system in both the front and back yards. LVP flooring lines the open layout, sleek hardware adorns the cabinets, and Granite counters and stainless steel appliances accent the kitchen. The split bedroom arrangement allows for a private primary which is ensuite. Features include double sinks, a linen cabinet, and a large walk in closet. The remaining two bedrooms are conveniently located on either side of the 2nd restroom in the main hall. A full size laundry area and designated dining room round out the many bonuses of this Brand New Build. With this price AND the seller concessions offered, NOW is the time to secure your Brand New Home in this sought after neighborhood.
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017