3609 Waverly Circle
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 |
|---|---|---|---|
| Mar 9, 2020 | No longer available | - | |
| No longer available | |||
| Dec 21, 2019 | Price Decreased |
$650,000
↓ $45K
(6.5%) | |
| Price Decreased | |||
| Oct 28, 2019 | Listed | $695,000 | |
| Listed | |||
| | |||
|
Location! Destin Pointe is an exclusive Gated (Guarded 24/7) Beachfront Community in Destin. Featuring access to 1,000 ft of deeded beach, Jetties and Destin Pass. The most Majestic Coastal Dunes and lake preserve make it a truly unique piece of Paradise. There is two resort style community pools, tennis courts & beach tram service during season. This coastal cottage is beautifully appointed and has an open living with 12'' high ceilings. The Kitchen features Viking stainless appliances, new Quartz Counter Tops. Upgraded solid Brazilian cherry wood floors on the second level (main living area), new bathroom flooring, and new interior and exterior paint. The exterior features a recently expanded driveway, new landscaping, a private pool w/ hot tub. Rental Projections $72,000+ The manager has listed the unit size as 1779 square feet.
| |||
| Oct 27, 2019 | No longer available | - | |
| No longer available | |||
| Sep 14, 2019 | Relisted | $695,000 | |
| Relisted | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017