31561 Table Rock Drive #310
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 |
|---|---|---|---|
| Feb 1, 2021 | Sold | ||
| Sold | |||
| Jun 3, 2020 | Listed by Compass | $2,495,000 | |
| Listed by Compass | |||
| Jan 2, 2020 | No longer available | - | |
| No longer available | |||
| Oct 24, 2019 | Price Decreased |
$2,495,000
↓ $100K
(3.9%) | |
| Price Decreased | |||
| Oct 7, 2019 | Price Decreased |
$2,595,000
↓ $55K
(2.1%) | |
| Price Decreased | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
02/22/2025
|
2 Bed
|
2 Bath
|
1136 ft²
|
$2,850,000
2 Bed
2 Bath
1136 ft²
|
$2,675,000
-6.14%
04/15/2025
|
Tara Trenda
Berkshire Hathaway HomeServices California Properties
| |
|
01/20/2025
|
2 Bed
|
1 Bath
|
1066 ft²
|
$2,490,000
2 Bed
1 Bath
1066 ft²
|
$2,400,000
-3.61%
05/22/2025
|
Alaura Clennon
Griffin Real Estate Inc
| |
|
12/11/2024
|
2 Bed
|
2 Bath
|
1200 ft²
|
$3,500,000
2 Bed
2 Bath
1200 ft²
|
$3,395,000
-3.00%
06/13/2025
|
Ashley Rodriguez
Berkshire Hathaway HomeServices California Properties
| |
|
07/04/2024
|
2 Bed
|
2 Bath
|
1200 ft²
|
$3,750,000
2 Bed
2 Bath
1200 ft²
|
$3,102,938
-17.25%
02/14/2025
|
Fredy Figueroa
Brenda Cano, Broker
| |
|
06/11/2024
|
2 Bed
|
1 Bath
|
1066 ft²
|
$2,590,000
2 Bed
1 Bath
1066 ft²
|
-
-
|
Alaura Clennon
Griffin Real Estate Inc
| |
|
05/29/2024
|
2 Bed
|
2 Bath
|
1371 ft²
|
$5,000,000
2 Bed
2 Bath
1371 ft²
|
$4,800,000
-4.00%
07/24/2024
|
Kindy Slagle
Coldwell Banker Realty
| |
|
06/16/2023
|
2 Bed
|
2 Bath
|
1136 ft²
|
$3,000,000
2 Bed
2 Bath
1136 ft²
|
-
-
|
Steven Ruiz
Regency Real Estate Brokers
| |
|
05/19/2022
|
2 Bed
|
2 Bath
|
1119 ft²
|
$3,399,999
2 Bed
2 Bath
1119 ft²
|
-
-
|
Edward Blatchford
Surterre Properties
| |
|
04/25/2022
|
2 Bed
|
2 Bath
|
1119 ft²
|
$3,195,000
2 Bed
2 Bath
1119 ft²
|
$3,200,000
+0.16%
05/20/2022
|
Steve High
Villa Real Estate
| |
|
04/14/2022
|
1 Bed
|
1 Bath
|
792 ft²
|
$1,350,000
1 Bed
1 Bath
792 ft²
|
-
-
|
Danielle Purcell
Keller Williams Realty
| |
|
04/06/2022
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,690,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
Y. Lauren Yi
Lotus Real Estate Investments
| |
|
03/10/2022
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,500,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
Shauna Covington
Berkshire Hathaway HomeServices
| |
|
08/20/2021
|
2 Bed
|
2 Bath
|
1136 ft²
|
$2,625,000
2 Bed
2 Bath
1136 ft²
|
-
-
|
Danielle Purcell
Keller Williams Realty
| |
|
07/05/2021
|
2 Bed
|
2 Bath
|
1371 ft²
|
$4,600,000
2 Bed
2 Bath
1371 ft²
|
-
-
|
John Stanaland
The Agency
| |
|
07/05/2021
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,845,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
John Stanaland
The Agency
| |
|
05/28/2021
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,790,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
Y. Lauren Yi
Lotus Real Estate Investments
| |
|
03/03/2021
|
2 Bed
|
2 Bath
|
1098 ft²
|
$1,695,000
2 Bed
2 Bath
1098 ft²
|
-
-
|
Albert Rogers
Key Realty
| |
|
01/11/2021
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,400,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
-
| |
|
09/03/2020
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,995,000
2 Bed
2 Bath
1154 ft²
|
-
-
|
-
| |
|
06/03/2020
|
2 Bed
|
2 Bath
|
1136 ft²
|
$2,495,000
2 Bed
2 Bath
1136 ft²
|
$2,350,000
-5.81%
02/01/2021
|
Dean Lueck
Compass
| |
|
04/12/2020
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,190,000
2 Bed
2 Bath
1154 ft²
|
$2,070,000
-5.48%
06/17/2020
|
Ashley Rodriguez
Berkshire Hathaway HomeServices California Properties
| |
|
02/09/2020
|
2 Bed
|
2 Bath
|
1495 ft²
|
$2,799,500
2 Bed
2 Bath
1495 ft²
|
$2,750,000
-1.77%
09/25/2020
|
Shauna Covington
Berkshire Hathaway HomeServices
| |
|
08/26/2019
|
2 Bed
|
2 Bath
|
1154 ft²
|
$2,999,900
2 Bed
2 Bath
1154 ft²
|
-
-
|
-
| |
|
04/15/2019
|
2 Bed
|
2 Bath
|
1371 ft²
|
$2,895,000
2 Bed
2 Bath
1371 ft²
|
$2,901,000
+0.21%
05/24/2019
|
Albert Rogers
Key Realty
| |
|
08/04/2019
|
2 Bed
|
1 Bath
|
1200 ft²
|
$2,890,000
2 Bed
1 Bath
1200 ft²
|
$2,770,000
-4.15%
12/12/2019
|
Debbie Docherty
First Team Real Estate
| |
|
06/07/2019
|
2 Bed
|
2 Bath
|
1136 ft²
|
$2,695,000
2 Bed
2 Bath
1136 ft²
|
-
-
|
-
| |
|
02/18/2019
|
2 Bed
|
1 Bath
|
924 ft²
|
$1,250,000
2 Bed
1 Bath
924 ft²
|
-
-
|
-
| |
|
08/20/2018
|
2 Bed
|
2 Bath
|
1200 ft²
|
$2,950,000
2 Bed
2 Bath
1200 ft²
|
-
-
|
-
| |
|
05/09/2018
|
2 Bed
|
2 Bath
|
1460 ft²
|
-
2 Bed
2 Bath
1460 ft²
|
-
-
|
-
| |
|
02/06/2018
|
2 Bed
|
1 Bath
|
924 ft²
|
-
2 Bed
1 Bath
924 ft²
|
-
-
|
-
| |
|
07/29/2017
| |
2 Bed
|
2 Bath
|
1200 ft²
|
-
2 Bed
2 Bath
1200 ft²
|
-
-
|
-
|
Building Info
- 2 Units for Sale
About South Laguna Bluffs
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
$8,995 /mo
- 3 Beds
- 2 Baths
- 1,463 ft²
$6,995 /mo
- 2 Beds
- 2 Baths
- 1,100 ft²
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017