3050 Headrick Drive
About This Property
Listed By
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 |
|---|---|---|---|
| Sep 30, 2026 | Listed by Mountain Realty Group | $699,000 | |
| Listed by Mountain Realty Group | |||
| Sep 4, 2026 | No longer available | - | |
| No longer available | |||
| Jul 23, 2026 | Price Decreased |
$699,000
↓ $30K
(4.1%) | |
| Price Decreased | |||
| Jun 2, 2026 | Price Decreased |
$729,000
↓ $20K
(2.7%) | |
| Price Decreased | |||
| Mar 7, 2026 | Listed by Mountain Realty Group | $749,000 | |
| Listed by Mountain Realty Group | |||
| |||
|
What would someone say about your investment? ''I love the long drive into the woods where you find the house. Very secluded. We had a bear visit us but didn't pose any threat...Location is great. Wrap around porch was our favorite place to relax & watch the rain. Minutes from coffee & general stores & 10 minutes to national park entrance and by foothills parkway. About 20 min to Pigeon Forge...Overall would stay here again.'' AND this place has more potential available if you want to increase occupancy with 1100 sq ft unfinished basement!! Enjoy this for yourself or have it help pay the mortgage by overnight renting it. Come to the Smokies- already rented & planned 2026 with openings yet to be filled- has nearly $45K in revenue already.
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017