2586 Rogers Way
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 |
|---|---|---|---|
| Jul 3, 2025 | Sold | ||
| Sold | |||
| May 30, 2025 | In contract | - | |
| In contract | |||
| May 13, 2025 | Listed by Century 21 MVP | $1,850,000 | |
| Listed by Century 21 MVP | |||
| | |||
|
8 Bed 8 Bath Private Indoor Swimming Pool in separate pool house with covered pavilion on top! CERTIFICATE OF OCCUPANCY FOR 30 OCCUPANTS IN HAND! Immaculately maintained home with outdoor fireplace on the covered pavilion with plenty of space for entertaining! Great MOUNTAIN VIEWS and in one of the best locations in the Great Smoky Mountains! Located just 15 minutes from Gatlinburg, Pigeon Forge, and Sevierville and gets you into all the most popular areas while avoiding most of the traffic. Great architectural style and feel these cabins feature pleasing roof overhangs, unique exterior finishes, grand cathedral ceilings on the main floor, 8 spacious primary suites, large common areas, and massive media/rec room for all types of fun and games. Back deck features great views of rolling hills and far off mountains. Property come equipped with a 13-D Residential Sprinkler system. $155k+ income in 2024. Projection and historical rental data shows $210k + a year with this unit is possible! Other units in the subdivision are producing $270k+!
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017