155 BEALE Avenue
About This Property
Shearwater is a community with plenty of outdoor spaces for you to enjoy along with top-notch amenities and activities. LIST OF UPGRADES w/SELLER'S APPROX. COST:
Water Softener $2100
Plantation Shutters plus 2.5" blinds $3200
Gutter System $1000
Refrigerator $2200
Fans (5) $800
Under-cabinet / Over-counter Lights $800
Keyless Entry (2) $400
Outside light timers, Fan controls, Garage Door Keypad, nightlights, decora light switches $400
Bushes & Tree $600
Garage Floor Epoxy $800
Kobalt Garage Organization System $300
Ring Doorbells $400
Crown Molding $2400
Closet Inserts $1300
Laundry Room Cabinets $2400
Extended Pavers on Lanai $1600
Surge Arrestor on Breaker Box $370
Ultraviolet light in AC $400
ESTIMATED COST OF UPGRADES: $21,470
FEATURES OF THIS DAVID WEEKLEY ENERGY EFFICIENT HOME:
Estimated Annual Use 5,240 kWh for Heating/Cooling
Low E double pane windows
Built with 2X6's (instead of 2X4's) so there is more insulation.
Advanced Framing also allows for more insulation.
Reflective Insulation-Radient Barrier on Roof Deck
MISC. ADVANTAGES:
Attic in garage w/ladder access and plywood flooring
Upgraded lighting in kitchen, dining, entry & baths
Solid Core Internal Doors
10' ceilings & 8' doors
5 ¼" Baseboards
Gas-pipe stub for Grill
Option for gas dryer
Upgraded appliances
Tiled showers in both baths
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.
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017