182 Amadeus Avenue
About This Property
Kitchen Upgrade 2018 $7,631.12
Lighting Upgrades 2019 $4,008.83
Bosch Dishwaser 2020 $1,347.13
Samsung Customized Refrigerator 2023 $3,710.54
Upgraded Blinds 2021 $2,986.54
Living Room Hurricane Slider 2021 $25,945.23
Master Bedroom Slider 2024 $6,950.00
Interior Painting Labor and Supplies 2021 $9,153.57
Master and Guest Bath Upgrades 2021 $23,742.49
Kwikset Front Door WiFi Deadbolt 2022 $101.08
Sensi WiFi Thermostat 2022 $80.00
Blue Haven Pool 2023 $84,247.02
Pool Lanai Cage 2023 $20,800.00
Pool Lighting 2023 $3,290.73
Paver Sidewalk Driveway to Pool 2023 $4,640.00
Driveway Widening Expansion 2023 $3,000.00
Front and Back Porch Polyurea/Polyaspartic Coatings 2023 $2,000.00
Master Bedroom Flooring Upgrade 2024 $2,500.00
Living Room Floor Decorative LVP Inset 2023 $3,000.00
Upgraded Landscaping, Sod, Trees, and Plants 2023 $42,270.00
APEC Reverse Osmosis Water System and Labor 2022 $400.00
Garage Organization Storage Cabinets 2018 $1,497.99
Total $255,978.27
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