2500 WATERSIDE DRIVE #311
About This Property
The manager has listed the unit size as 1169 square feet.
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 |
|---|---|---|---|
| May 5, 2019 | No longer available | - | |
| No longer available | |||
| Oct 19, 2018 | Listed | $200,000 | |
| Listed | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
08/21/2026
|
2 Bed
|
2 Bath
|
1493 ft²
|
$395,000
2 Bed
2 Bath
1493 ft²
|
-
-
|
Laura Stang
L. P. Calomeris Realty
| |
|
01/02/2026
|
2 Bed
|
2 Bath
|
1350 ft²
|
$395,000
2 Bed
2 Bath
1350 ft²
|
$390,000
-1.27%
01/16/2026
|
Ana Dubin
Long & Foster Real Estate, Inc.
| |
|
12/11/2025
|
2 Bed
|
2 Bath
|
1350 ft²
|
$374,900
2 Bed
2 Bath
1350 ft²
|
$370,000
-1.31%
02/25/2026
|
Ann Meehan
Compass
| |
|
06/18/2025
|
2 Bed
|
2 Bath
|
1140 ft²
|
$349,900
2 Bed
2 Bath
1140 ft²
|
$342,500
-2.11%
07/30/2025
|
Julie Byrd
Long & Foster Real Estate, Inc.
| |
|
05/09/2025
|
2 Bed
|
2 Bath
|
1140 ft²
|
$350,000
2 Bed
2 Bath
1140 ft²
|
$340,000
-2.86%
07/08/2025
|
Tracy Clark
Atlantic Real Estate, LLC
| |
|
04/01/2025
|
2 Bed
|
3 Bath
|
1359 ft²
|
$370,000
2 Bed
3 Bath
1359 ft²
|
-
-
|
Allison Zerr
Compass
| |
|
01/07/2025
|
3 Bed
|
3 Bath
|
1378 ft²
|
$390,000
3 Bed
3 Bath
1378 ft²
|
$395,000
+1.28%
01/31/2025
|
Andrea Howe
RE/MAX Results
| |
|
03/29/2024
|
2 Bed
|
3 Bath
|
1524 ft²
|
$390,000
2 Bed
3 Bath
1524 ft²
|
$390,000
05/17/2024
|
Stephanie Barton
Charis Realty Group
| |
|
10/14/2023
|
2 Bed
|
2 Bath
|
1350 ft²
|
$360,000
2 Bed
2 Bath
1350 ft²
|
$349,900
-2.81%
01/26/2024
|
Judith Martin
Century 21 Redwood Realty
| |
|
09/15/2023
|
2 Bed
|
3 Bath
|
1493 ft²
|
$359,900
2 Bed
3 Bath
1493 ft²
|
$365,000
+1.42%
10/19/2023
|
Allison Meador
Market Realty
| |
|
08/10/2023
|
2 Bed
|
2 Bath
|
1350 ft²
|
$349,900
2 Bed
2 Bath
1350 ft²
|
$360,000
+2.89%
08/25/2023
|
Judith Martin
Century 21 Redwood Realty
| |
|
06/13/2023
|
2 Bed
|
3 Bath
|
1368 ft²
|
$359,900
2 Bed
3 Bath
1368 ft²
|
$359,900
06/23/2023
|
Daryl Andrews
Mead Properties, Inc.
| |
|
02/24/2023
|
2 Bed
|
2 Bath
|
1493 ft²
|
$349,900
2 Bed
2 Bath
1493 ft²
|
$349,900
03/31/2023
|
Marilynn Anderson
RE/MAX Plus
| |
|
05/27/2022
|
2 Bed
|
3 Bath
|
1365 ft²
|
$349,900
2 Bed
3 Bath
1365 ft²
|
-
-
|
Ken Grant
RE/MAX Plus
| |
|
08/03/2021
|
2 Bed
|
2 Bath
|
1524 ft²
|
$310,000
2 Bed
2 Bath
1524 ft²
|
$320,000
+3.23%
10/12/2021
|
Andrew A Werner Jr.
RE/MAX Realty Group
| |
|
05/19/2021
|
3 Bed
|
2 Bath
|
1383 ft²
|
$260,000
3 Bed
2 Bath
1383 ft²
|
$275,000
+5.77%
07/15/2021
|
Jocelyn Vas
| |
|
02/18/2021
|
2 Bed
|
2 Bath
|
1140 ft²
|
$249,500
2 Bed
2 Bath
1140 ft²
|
-
-
|
-
| |
|
09/10/2020
|
2 Bed
|
3 Bath
|
1493 ft²
|
$269,000
2 Bed
3 Bath
1493 ft²
|
$275,000
+2.23%
10/26/2020
|
Nancy Bowlus
| |
|
09/03/2020
|
2 Bed
|
3 Bath
|
1493 ft²
|
$284,900
2 Bed
3 Bath
1493 ft²
|
-
-
|
-
| |
|
09/01/2020
|
2 Bed
|
2 Bath
|
1528 ft²
|
$315,000
2 Bed
2 Bath
1528 ft²
|
-
-
|
-
| |
|
07/28/2020
|
2 Bed
|
2 Bath
|
1140 ft²
|
$265,000
2 Bed
2 Bath
1140 ft²
|
$240,000
-9.43%
12/10/2020
|
Robert Krop
| |
|
07/25/2020
|
2 Bed
|
3 Bath
|
1365 ft²
|
$215,000
2 Bed
3 Bath
1365 ft²
|
-
-
|
-
| |
|
07/10/2020
|
2 Bed
|
3 Bath
|
1493 ft²
|
$274,900
2 Bed
3 Bath
1493 ft²
|
$278,000
+1.13%
09/10/2020
|
Nancy Bowlus
| |
|
04/03/2020
|
3 Bed
|
2 Bath
|
1410 ft²
|
$240,000
3 Bed
2 Bath
1410 ft²
|
-
-
|
-
| |
|
09/26/2019
|
3 Bed
|
2 Bath
|
1381 ft²
|
$230,000
3 Bed
2 Bath
1381 ft²
|
-
-
|
-
| |
|
05/03/2019
|
2 Bed
|
3 Bath
|
1359 ft²
|
$240,000
2 Bed
3 Bath
1359 ft²
|
-
-
|
-
| |
|
02/27/2019
|
2 Bed
|
2 Bath
|
1147 ft²
|
$223,500
2 Bed
2 Bath
1147 ft²
|
$217,000
-2.91%
05/21/2019
|
Chris Thompson
| |
|
02/05/2019
|
2 Bed
|
3 Bath
|
1370 ft²
|
$239,000
2 Bed
3 Bath
1370 ft²
|
$219,000
-8.37%
05/22/2019
|
James Bass
| |
|
10/19/2018
|
2 Bed
|
2 Bath
|
1169 ft²
|
$200,000
2 Bed
2 Bath
1169 ft²
|
-
-
|
-
| |
|
09/13/2018
|
2 Bed
|
3 Bath
|
1359 ft²
|
-
2 Bed
3 Bath
1359 ft²
|
-
-
|
-
| |
|
09/07/2018
|
2 Bed
|
2 Bath
|
1163 ft²
|
-
2 Bed
2 Bath
1163 ft²
|
-
-
|
-
| |
|
05/30/2018
| |
1 Bed
|
1 Bath
|
-
|
-
1 Bed
1 Bath
|
-
-
|
-
|
|
07/30/2017
| |
2 Bed
|
2 Bath
|
1336 ft²
|
-
2 Bed
2 Bath
1336 ft²
|
-
-
|
-
|
|
09/21/2016
|
3 Bed
|
3 Bath
|
1394 ft²
|
$224,900
3 Bed
3 Bath
1394 ft²
|
$224,900
01/03/2017
|
Elaine Koehl
RE/MAX Results
| |
|
09/08/2016
|
2 Bed
|
2 Bath
|
1339 ft²
|
$199,900
2 Bed
2 Bath
1339 ft²
|
$199,900
11/18/2016
|
James Aspey
Bach Real Estate
| |
|
03/21/2016
|
2 Bed
|
2 Bath
|
1179 ft²
|
$179,900
2 Bed
2 Bath
1179 ft²
|
$179,900
07/14/2016
|
Lucretia Golden
Bach Real Estate
| |
|
01/20/2016
|
3 Bed
|
3 Bath
|
2433 ft²
|
$379,000
3 Bed
3 Bath
2433 ft²
|
$369,000
-2.64%
05/31/2016
|
Lori Duke
Century 21 Redwood Realty
| |
|
04/28/2015
|
2 Bed
|
2 Bath
|
1501 ft²
|
$229,900
2 Bed
2 Bath
1501 ft²
|
$240,000
+4.39%
06/17/2015
|
Jill Coleman
RE/MAX Realty Centre, Inc.
| |
|
03/12/2015
|
2 Bed
|
2 Bath
|
1493 ft²
|
$219,900
2 Bed
2 Bath
1493 ft²
|
$221,000
+0.50%
04/23/2015
|
Sue Collins
RE/MAX Results
|
Building Info
- 2 Units for Sale
About Wormans Mill
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
$2,400 /mo
- 3 Beds
- 2 Baths
- 2,168 ft²
$1,775 /mo
- 2 Beds
- 1 Bath
- 1,380 ft²
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017