28570 Willis Ranch
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 |
|---|---|---|---|
| Dec 11, 2025 | Sold | ||
| Sold | |||
| Nov 20, 2025 | In contract | - | |
| In contract | |||
| Sep 22, 2025 | Price Decreased |
$549,900
↓ $10K
(1.8%) | |
| Price Decreased | |||
| Aug 11, 2025 | Price Decreased |
$559,900
↓ $5K
(0.9%) | |
| Price Decreased | |||
| Jul 13, 2025 | Listed by The Texas Real Estate Team | $565,000 | |
| Listed by The Texas Real Estate Team | |||
| |||
|
This is a stunning 4 bedroom, 2.5 bath, 2675 sq. feet, 2 car garage sitting on one of the most desirable greenbelt lots in the neighborhood with lots of privacy and beautifully landscaped. Immaculate home shows like a model home w/many upgrades to include covered porch w/full stone fireplace, outdoor kitchen, porch swing and beautiful views. Beautifully designed home w/an open floor plan, outstanding kitchen w/granite counters, tile backsplash, large island w/breakfast bar, stainless appliances, gas cooktop, double ovens, built-in microwave, dishwasher, walk-in pantry and lots of cabinets! Additional interior features include high ceilings, CF in all rooms, interior stone accents, wood exposed beams, ,shutters on front windows, blinds throughout, large family room up, master bedroom down, master bath w/separate tub and shower and tankless water heater. Additional features include sprinkler system, fencing, solar shingles, heavy composition roof, spray foam insulation, garage door opener and beautiful landscaping. This home has so much to offer so come on out and fall in love!
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017