1361 Willow Beach Road #C2
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 |
|---|---|---|---|
| Jan 24, 2025 | Sold | ||
| Sold | |||
| Jan 3, 2025 | Listed by Century 21 Mike Bowman, Inc. | $349,000 | |
| Listed by Century 21 Mike Bowman, Inc. | |||
| | |||
|
PERFECT PK WATERFRONT CONDO with Beautiful Lake Views, FURNISHED 2nd Floor Unit with Private Covered BOAT SLIP, with 7000lb Capacity Hydrohoist Boat LIFT and Dockbox, all in a prime location close to restaurants, shopping and resort amenities nearby, as well as Hiking and Biking Trails on the Peninsula. This is the Best in TURN KEY, Affordable PK Lake Living at its carefree finest with no outdoor maintenance, and your boat conveniently docked at your own slip just steps away from your back porch. This light and bright 2 Bed 2 Bath Open Concept Living Design Condo, with upgraded Lighting and Flooring, also features a Kitchen with all Stainless Steel Appliances, and Limestone Countertops, Living Room with Vaulted Ceiling and Wood Burning Fireplace, and Wet Bar, with an Enclosed Porch for additional Living Space, and an Outdoor Covered Deck with fabulous Lake Views, for all your lake entertaining, and enjoying the Spectacular PK Sunrises and Sunsets. The Willows is a 26 Unit wonderful small Community with fantastic neighbors. These Willow units with their own Boat Slips, rarely come on the market, so get your 2025 Lakelife at PK jump started and come check it out. No Short Term Rentals allowed.
| |||
| Mar 29, 2021 | Sold | ||
| Sold | |||
| Jan 26, 2021 | Listed by Possum Kingdom Real Estate | $249,000 | |
| Listed by Possum Kingdom Real Estate | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
12/05/2025
|
1 Bed
|
1 Bath
|
1070 ft²
|
$314,500
1 Bed
1 Bath
1070 ft²
|
-
-
|
Kirk Farquhar
Clark Real Estate Group
| |
|
05/09/2025
|
1 Bed
|
1 Bath
|
1070 ft²
|
$329,500
1 Bed
1 Bath
1070 ft²
|
-
-
|
Kirk Farquhar
Clark Real Estate Group
| |
|
01/03/2025
|
2 Bed
|
-
|
1096 ft²
|
$349,000
2 Bed
-
1096 ft²
|
$330,000
-5.44%
01/24/2025
|
Maggie Burgess
Possum Kingdom Real Estate
| |
|
10/24/2024
|
2 Bed
|
2 Bath
|
1096 ft²
|
$349,000
2 Bed
2 Bath
1096 ft²
|
$317,500
-9.03%
09/18/2025
|
Keith Hanssen
Possum Kingdom Real Estate
| |
|
06/12/2024
|
2 Bed
|
-
|
1034 ft²
|
$289,291
2 Bed
-
1034 ft²
|
$289,291
07/08/2024
|
Sherri Johnson
Don Bell Properties, LLC
| |
|
02/01/2024
|
1 Bed
|
-
|
1070 ft²
|
$299,500
1 Bed
-
1070 ft²
|
$299,500
04/15/2024
|
Melanie Deen
Clark Real Estate Group
| |
|
09/01/2023
|
1 Bed
|
-
|
1039 ft²
|
$275,000
1 Bed
-
1039 ft²
|
$218,000
-20.73%
04/18/2024
|
Linda Fewell
Berkshire HathawayHS Pondera
| |
|
03/18/2023
|
2 Bed
|
-
|
1236 ft²
|
$325,000
2 Bed
-
1236 ft²
|
$318,000
-2.15%
05/05/2023
|
Maggie Burgess
Possum Kingdom Real Estate
| |
|
01/26/2021
|
2 Bed
|
-
|
1096 ft²
|
$249,000
2 Bed
-
1096 ft²
|
$240,000
-3.61%
03/29/2021
|
Maggie Burgess
Possum Kingdom Real Estate
| |
|
04/01/2020
|
2 Bed
|
1 Bath
|
1440 ft²
|
$224,000
2 Bed
1 Bath
1440 ft²
|
$206,750
-7.70%
03/17/2021
|
Jan Johanson
eXp Realty LLC
| |
|
09/21/2019
|
2 Bed
|
-
|
954 ft²
|
$165,000
2 Bed
-
954 ft²
|
$150,000
-9.09%
11/21/2019
|
Jonathan Fowler
Possum Kingdom Real Estate
| |
|
08/23/2018
|
1 Bed
|
1 Bath
|
1039 ft²
|
-
1 Bed
1 Bath
1039 ft²
|
-
-
|
-
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017