22 Donnelly Rd
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 |
|---|---|---|---|
| Oct 30, 2025 | Sold | ||
| Sold | |||
| Sep 13, 2025 | In contract | - | |
| In contract | |||
| Sep 5, 2025 | Listed by ERA Key Realty Services- Auburn | $279,000 | |
| Listed by ERA Key Realty Services- Auburn | |||
| |||
|
With charm and potential this cozy 2-bedroom home offers endless opportunities to make it your own. Perfectly sized for a starter home or downsizing, this property features a comfortable layout for a warm, inviting feel. Enjoy the convenience of a detached garage and additional storage unit—ideal for keeping all your seasonal items and extras organized. With its manageable size and solid bones, this home is a great fit for first-time buyers looking to build equity, or for anyone eager to add their personal touch.
| |||
| May 26, 2020 | Sold | ||
| Sold | |||
| Jan 17, 2020 | Listed by CR Premier Properties | $187,500 | |
| Listed by CR Premier Properties | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017