20
Map
5102 Beals Drive
About This Property
The vibrant backyard is equipped with a handy storage shed and dedicated workshop space ideal for hobbies or carpentry and huge covered patio area. Located in an established neighborhood, you are just minutes away from local dining, grocery stores, and major shopping centers.
Commuting is rapid with access to Loop 375, US-54, and Fort Bliss. This turnkey gem seamlessly combines modern interior upgrades with an great location. Welcome home.
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 |
|---|---|---|---|
| Sep 1, 2026 | No longer available | - | |
| No longer available | |||
| Aug 15, 2026 | Withdrawn | - | |
| Withdrawn | |||
| Aug 12, 2026 | Relisted | $249,000 | |
| Relisted | |||
| Aug 2, 2026 | Withdrawn | - | |
| Withdrawn | |||
| Jul 7, 2026 | Listed by Cornerstone Realty | $249,000 | |
| Listed by Cornerstone Realty | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017