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. | |||
| Mar 29, 2021 | Sold | ||
| Sold | |||
| Jan 26, 2021 | Listed by Possum Kingdom Real Estate | $249,000 | |
| Listed by Possum Kingdom Real Estate | |||
| | |||
|
PERFECT PK Waterfront Big Lake View, 2nd Floor Unit Condo 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. This is Lake Living at its carefree finest with no outdoor maintenance.This light and bright 2 Bed 2 Bath Condo with Vaulted Ceilings, Wood Burning Fireplace, Wet Bar, Kitchen with new Appliances, Limestone Countertops, and HVAC System, also features a Covered Porch and a Large Outdoor Deck area for all your lake entertaining, and enjoying the PK Sunsets. The Willows is a 26 Unit Community and has recently installed a new Roof, Gutters and is currently installing new Perimeter Fencing.
| |||
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