20 Beech Hill Road #12
Payment Calculator (Computations Provided by RealtyHop)
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 22, 2023 | Listed by H&K REALTY | $115,000 | |
| Listed by H&K REALTY | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
04/14/2026
|
2 Bed
|
1 Bath
|
924 ft²
|
$149,000
2 Bed
1 Bath
924 ft²
|
$149,000
07/06/2026
|
RachNH Realty Group
Keller Williams Realty-Metropolitan
| |
|
11/05/2025
|
2 Bed
|
1 Bath
|
957 ft²
|
$95,000
2 Bed
1 Bath
957 ft²
|
$95,000
03/31/2026
|
Ashley Carlisle
KW Coastal and Lakes & Mountains Realty
| |
|
08/28/2025
|
3 Bed
|
1 Bath
|
1296 ft²
|
$270,000
3 Bed
1 Bath
1296 ft²
|
$270,000
12/18/2025
|
Christopher Ware
Keller Williams Realty-Metropolitan
| |
|
07/28/2025
|
3 Bed
|
1 Bath
|
1493 ft²
|
$329,900
3 Bed
1 Bath
1493 ft²
|
$329,900
08/28/2025
|
Andrea Delahunty
RE/MAX On the Move & Insight
| |
|
09/06/2024
|
3 Bed
|
2 Bath
|
1500 ft²
|
$229,900
3 Bed
2 Bath
1500 ft²
|
$225,000
-2.13%
10/28/2024
|
Lynne Marshall
ERA Key Realty Services
| |
|
04/08/2024
|
2 Bed
|
2 Bath
|
1012 ft²
|
$189,000
2 Bed
2 Bath
1012 ft²
|
$210,000
+11.11%
06/07/2024
|
Megan Higgins Croteau
Keller Williams Coastal Realty
| |
|
11/22/2023
|
2 Bed
|
1 Bath
|
674 ft²
|
$115,000
2 Bed
1 Bath
674 ft²
|
$115,000
11/22/2023
|
Betsy Doolan
RE/MAX Coast to Coast
| |
|
08/01/2023
|
2 Bed
|
1 Bath
|
924 ft²
|
$189,900
2 Bed
1 Bath
924 ft²
|
$189,000
-0.47%
01/19/2024
|
Christopher Ware
Keller Williams Realty-Metropolitan
| |
|
05/21/2023
|
2 Bed
|
2 Bath
|
924 ft²
|
$187,000
2 Bed
2 Bath
924 ft²
|
-
-
|
Kathryn Ahlin
The Gove Group Real Estate, LLC
| |
|
06/08/2022
|
2 Bed
|
1 Bath
|
812 ft²
|
$39,900
2 Bed
1 Bath
812 ft²
|
$46,000
+15.29%
07/21/2022
|
Laura Scaccia
Exeter
| |
|
12/29/2021
|
2 Bed
|
1 Bath
|
500 ft²
|
$28,000
2 Bed
1 Bath
500 ft²
|
$30,000
+7.14%
02/28/2022
|
Brent McIntire
Red Post Realty
| |
|
12/19/2021
|
2 Bed
|
1 Bath
|
880 ft²
|
$169,900
2 Bed
1 Bath
880 ft²
|
$169,900
05/19/2022
|
Christopher Ware
Keller Williams Realty-Metropolitan
| |
|
09/15/2020
|
3 Bed
|
2 Bath
|
1064 ft²
|
$145,000
3 Bed
2 Bath
1064 ft²
|
$140,000
-3.45%
05/11/2021
|
Lynn Lagasse
Keller Williams - Portsmouth
| |
|
09/21/2014
| |
2 Bed
|
2 Bath
|
1056 ft²
|
$74,900
2 Bed
2 Bath
1056 ft²
|
$12,000
-83.98%
04/24/2015
|
Ben Dagostino
Benny's Real Estate
|
|
05/02/2012
| |
2 Bed
|
1 Bath
|
660 ft²
|
$10,900
2 Bed
1 Bath
660 ft²
|
$9,300
-14.68%
07/12/2012
|
Ben Dagostino
Benny's Real Estate
|
|
06/17/2011
| |
2 Bed
|
1 Bath
|
744 ft²
|
$11,900
2 Bed
1 Bath
744 ft²
|
$10,000
-15.97%
03/30/2012
|
Ben Dagostino
Benny's Real Estate
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017