$410,000
●
House -
In Contract
5 Willow Road
Beacon, NY 12508
2 Beds
1 Bath
889 Ft²
$2,657
Est. Monthly
About This Property
Such a great starter home awaits its new owners. Situated on a
generous lot sits this 2 bedroom, 1 bath home. Step up to your 5x11
front decking & enter into the foyer. Tucked away to the front is
the Primary Bedroom. The large living room is open to the kitchen
which leads to your 2nd bedroom & bath. To the rear sits your
quaint dining room with sliding glass doors to the rear 11x12
decking which over looks your private yard. The basement offers a
washer & dryer, a wood burning heating system installed
already & is walk out. With the right imagination, could be a great
hiding place or home office space. The septic system was replaced
in 2016 approximately. The 2 driveways make it perfect for your
additional vehicles plus there is a 1 car garage.
Unit Size
889 Ft²
Days on Market
-
Land Size
0.17 acres
Price per sqft
$461
Property Type
House
Property Taxes
$644
HOA Dues
-
Year Built
1947
Listed By
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.
Last updated: 25 days ago (OneKey MLS #KEY1023388)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 2, 2026 | In contract | - | |
| In contract | |||
| Jul 10, 2026 | Listed by BHHS Hudson Valley Properties | $410,000 | |
| Listed by BHHS Hudson Valley Properties | |||
| Aug 9, 2018 | No longer available | - | |
| No longer available | |||
| Jul 18, 2018 | Sold | ||
| Sold | |||
| Jun 18, 2018 | Listed | $249,000 | |
| Listed | |||
| | |||
|
Beacon Hills 2 Bedroom 1 bath starter home in Beacon. New metal roof with transferable 50 year warranty. New furnace and central air (4 years). Close to all shopping, schools, medical facilities and Beacon train station. Great location for commuting! Come see this home and make it your own. The manager has listed the unit size as 862 square feet.
| |||
Show More
Property Highlights
Garage
Parking Available
Air Conditioning
Parking Details
Has Garage
Has Open Parking
Parking Features: Driveway, Garage, Off Street
Garage Spaces: 1
Interior Details
Full Bathrooms: 1
Interior Features: Open Floorplan, First Floor Bedroom, First Floor Full Bath, Washer/Dryer Hookup
Appliances: Range, Refrigerator
Flooring Type: Laminate, Wood
Rooms: 6
Basement: Full, Storage Space, Unfinished, Walk-Out Access
Exterior Details
Square Footage: 889
Square Footage Source: $0
Security Features: Smoke Detector(s)
Property Condition: Estimated
Architectural Style: Ranch
Year Built: 1947
Levels: One
Other Structures: Shed(s)
Building Area Units: Square Feet
Construction Materials: Frame
Patio and Porch Features: Deck, Porch
Lot Features: Back Yard, Front Yard, Level, Wooded, Near School, Near Shops
Lot Size Area: 7405
Lot Size Units: Square Feet
Lot Size Acres: 0.17
Lot Size Square Feet: 7405
Water Source: Public
Financial Details
Tax Assessed Value: $324,300
Tax Annual Amount: $7,724
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air, Oil
Sewer : Septic Tank
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
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
About Dutchess
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Last Updated: 25 days ago
Data Source: OneKey MLS
Data Source: OneKey MLS
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017