$433,619*
●
Condo -
Off Market
4499 Ski Drive #234
Osage Beach, MO 65065
3 Beds
3 Baths
1,562 Ft²
$374,000 - $456,000
Reference Base Price*
4.49%
Since Mar 1, 2023
National-US
Primary Model
About This Property
If you are wanting convenience and privacy at one of the most
sought after projects at the lake, this is your opportunity. This 3
bed, 3 bath unit features open floor plan with lakeside master
suite, large open floor plan, custom cabinets and tops and electric
fireplace. Total privacy off of your lakeside deck is the perfect
spot for your morning coffee. Cape Royal offers central Osage Beach
location, private gated access, easy elevator access to units,
pool, and docks. This unit comes tastefully decorated and ready for
new owners to enjoy!
The manager has listed the unit size as 1562 square feet.
The manager has listed the unit size as 1562 square feet.
Unit Size
1,562 Ft²
Days on Market
-
Land Size
-
Price per sqft
$266
Property Type
Condo
Property Taxes
$142
HOA Dues
$1,286
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) 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 14, 2023 | No longer available | - | |
| No longer available | |||
| Nov 27, 2022 | Price Decreased |
$415,000
↓ $5K
(1.1%) | |
| Price Decreased | |||
| Nov 10, 2022 | Listed | $419,500 | |
| Listed | |||
| Sep 22, 2018 | No longer available | - | |
| No longer available | |||
| Aug 21, 2018 | Listed | $319,900 | |
| Listed | |||
| | |||
|
Perfect! Perfect! Perfect! This is the perfect unit at the perfect project in the perfect location! Fabulous third floor unit in gated Cape Royal with elevator access just steps away! Tastefully furnished and decorated this luxury unit has three full suites, screened porch with stamped concrete, electric fireplace, and 12x32 boat slip. If you have been waiting for the ultimate condo package is a small non-rental project this is it! Cape Royal features gated entrance for security, breakwater for dock protection, elevator for easy access and beautiful lakeside pool. Don't miss out on this one-of-a-kind package! The manager has listed the unit size as 1638 square feet.
| |||
Property Highlights
Fireplace
Air Conditioning
Garage
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
03/01/2024
| |
3 Bed
|
3 Bath
|
1641 ft²
|
$550,000
3 Bed
3 Bath
1641 ft²
|
-
-
|
Lori Pryor DR
Johanning Real Estate, LLC
|
|
02/29/2024
|
3 Bed
|
3 Bath
|
1641 ft²
|
$550,000
3 Bed
3 Bath
1641 ft²
|
-
-
|
Lori Pryor
Johanning Real Estate LLC
| |
|
02/14/2024
|
3 Bed
|
3 Bath
|
1638 ft²
|
$460,000
3 Bed
3 Bath
1638 ft²
|
-
-
|
KAREN MCFARLAND
Berkshire Hathaway HomeServices Lake Ozark Realty
| |
|
08/29/2023
|
3 Bed
|
3 Bath
|
1640 ft²
|
$449,900
3 Bed
3 Bath
1640 ft²
|
-
-
|
NICOLE BLAKE BEECHER
EXP Realty, LLC
| |
|
08/17/2023
|
3 Bed
|
3 Bath
|
1638 ft²
|
$465,900
3 Bed
3 Bath
1638 ft²
|
-
-
|
KAREN MCFARLAND
Berkshire Hathaway HomeServices Lake Ozark Realty
| |
|
07/19/2023
|
3 Bed
|
3 Bath
|
1641 ft²
|
$485,000
3 Bed
3 Bath
1641 ft²
|
-
03/28/2024
|
Layne Nudson
ReeceNichols Real Estate - Lake of the Ozarks
| |
|
01/24/2023
| |
4 Bed
|
4 Bath
|
2351 ft²
|
$524,900
4 Bed
4 Bath
2351 ft²
|
-
-
|
Robert G Kupfer
Coldwell Banker Lake Country
|
|
01/23/2023
|
4 Bed
|
4 Bath
|
2351 ft²
|
$524,900
4 Bed
4 Bath
2351 ft²
|
-
-
|
Robert G Kupfer DR
Coldwell Banker Lake Country
| |
|
11/10/2022
|
3 Bed
|
3 Bath
|
1562 ft²
|
$419,500
3 Bed
3 Bath
1562 ft²
|
-
-
|
THE CONDA DAVIDSON TEAM
EXP Realty, LLC
| |
|
07/19/2022
|
3 Bed
|
3 Bath
|
1638 ft²
|
$339,000
3 Bed
3 Bath
1638 ft²
|
-
-
|
Michael Berra
Berra Commercial Real Estate LLC
| |
|
06/30/2022
|
3 Bed
|
3 Bath
|
1638 ft²
|
$469,900
3 Bed
3 Bath
1638 ft²
|
-
-
|
MARY ANN ALBERS
Keller Williams L.O. Realty
| |
|
06/17/2022
|
3 Bed
|
2 Bath
|
1646 ft²
|
$494,500
3 Bed
2 Bath
1646 ft²
|
-
-
|
CHERYL BENNE
Pinnacle Real Estate Partners
| |
|
12/18/2021
|
3 Bed
|
3 Bath
|
1638 ft²
|
$429,000
3 Bed
3 Bath
1638 ft²
|
-
-
|
CHERYL BENNE
Pinnacle Real Estate Partners
| |
|
08/02/2021
|
3 Bed
|
3 Bath
|
1638 ft²
|
$449,000
3 Bed
3 Bath
1638 ft²
|
-
-
|
CHERYL BENNE
Pinnacle Real Estate Partners
| |
|
07/09/2021
| |
3 Bed
|
3 Bath
|
1638 ft²
|
$408,900
3 Bed
3 Bath
1638 ft²
|
-
-
|
Anika Lewin
ListWithFreedom.com Inc
|
|
07/01/2021
|
4 Bed
|
4 Bath
|
2859 ft²
|
$599,900
4 Bed
4 Bath
2859 ft²
|
-
-
|
JUSTIN R FARRELL, LLC/ FARRELL, JUSTIN
John Farrell Real Estate Co.
| |
|
10/17/2020
|
3 Bed
|
3 Bath
|
1638 ft²
|
$279,900
3 Bed
3 Bath
1638 ft²
|
$256,187
-8.47%
11/23/2020
|
PATRICIA MINICH
| |
|
08/14/2020
|
3 Bed
|
3 Bath
|
1638 ft²
|
$299,500
3 Bed
3 Bath
1638 ft²
|
-
-
|
-
| |
|
03/12/2020
|
3 Bed
|
3 Bath
|
1737 ft²
|
$424,900
3 Bed
3 Bath
1737 ft²
|
-
-
|
-
| |
|
03/08/2020
|
3 Bed
|
3 Bath
|
1638 ft²
|
$347,500
3 Bed
3 Bath
1638 ft²
|
-
-
|
-
| |
|
01/21/2020
|
3 Bed
|
3 Bath
|
1638 ft²
|
$339,900
3 Bed
3 Bath
1638 ft²
|
-
-
|
-
| |
|
01/16/2020
|
3 Bed
|
3 Bath
|
1638 ft²
|
$329,900
3 Bed
3 Bath
1638 ft²
|
$363,375
+10.15%
06/26/2020
|
MATTHEW SCHRIMPF
| |
|
09/21/2019
|
3 Bed
|
3 Bath
|
1638 ft²
|
$234,614
3 Bed
3 Bath
1638 ft²
|
-
-
|
-
| |
|
04/08/2019
|
3 Bed
|
3 Bath
|
1638 ft²
|
$349,900
3 Bed
3 Bath
1638 ft²
|
-
-
|
-
| |
|
03/28/2019
|
3 Bed
|
3 Bath
|
1638 ft²
|
$299,900
3 Bed
3 Bath
1638 ft²
|
-
-
|
-
| |
|
11/04/2018
|
3 Bed
|
3 Bath
|
1638 ft²
|
$285,900
3 Bed
3 Bath
1638 ft²
|
-
-
|
-
| |
|
08/25/2018
|
3 Bed
|
3 Bath
|
1888 ft²
|
$349,000
3 Bed
3 Bath
1888 ft²
|
-
-
|
-
| |
|
08/21/2018
|
3 Bed
|
3 Bath
|
1638 ft²
|
-
3 Bed
3 Bath
1638 ft²
|
-
-
|
-
| |
|
06/07/2018
| |
3 Bed
|
3 Bath
|
1638 ft²
|
-
3 Bed
3 Bath
1638 ft²
|
-
-
|
-
|
|
10/31/2017
| |
3 Bed
|
3 Bath
|
1683 ft²
|
-
3 Bed
3 Bath
1683 ft²
|
-
-
|
-
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017