35 Willard Street
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 9, 2026 | Sold | ||
| Sold | |||
| Jan 9, 2026 | In contract | - | |
| In contract | |||
| Nov 20, 2025 | Listed by LAER Realty Partners | $598,000 | |
| Listed by LAER Realty Partners | |||
| |||
|
This single-family residence presents a remarkable opportunity to own property in a desirable location that offers Cape living without having to cross the bridge. This property offers an inviting canvas brimming with potential. Within this residence, discover two comfortable bedrooms, each designed as a personal retreat for rest and rejuvenation. The single full bathroom is thoughtfully designed to serve both residents and guests with efficiency. This single-family residence features a oversized two-car garage, providing ample space for vehicles and additional storage including a loft upstairs. Utilization of the cabana is awaiting your imagination. The living area of the main house encompasses 988 square feet, providing a cozy environment for relaxation. Set upon a sprawling 2.71 acre lot, the property offers a unique opportunity to embrace the outdoors. Seize the opportunity to transform this residence into your personalized haven.
| |||
| Apr 27, 2022 | Sold | ||
| Sold | |||
| Oct 20, 2021 | Sold | ||
| Sold | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017