54 Will Dr #90
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 |
|---|---|---|---|
| Aug 28, 2017 | Sold | ||
| Sold | |||
| Jul 18, 2017 | Listed by Clockhouse Realty | $200,000 | |
| Listed by Clockhouse Realty | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
04/09/2025
|
2 Bed
|
1 Bath
|
895 ft²
|
$380,000
2 Bed
1 Bath
895 ft²
|
-
-
|
David LI
eXp Realty
| |
|
09/27/2024
|
2 Bed
|
1 Bath
|
895 ft²
|
$250,000
2 Bed
1 Bath
895 ft²
|
$285,000
+14.00%
10/28/2024
|
David LI
eXp Realty
| |
|
11/13/2020
|
2 Bed
|
1 Bath
|
895 ft²
|
$284,900
2 Bed
1 Bath
895 ft²
|
$274,000
-3.83%
02/03/2021
|
Michael Hannigan
Keller Williams Elite
| |
|
08/22/2020
|
1 Bed
|
1 Bath
|
657 ft²
|
$179,000
1 Bed
1 Bath
657 ft²
|
$170,000
-5.03%
12/24/2020
|
Deborah Webb
William Raveis R.E. & Home Services
| |
|
07/18/2017
|
2 Bed
|
1 Bath
|
893 ft²
|
$200,000
2 Bed
1 Bath
893 ft²
|
$195,000
-2.50%
08/28/2017
|
Mikel DeFrancesco
Value Home Realty, Inc.
| |
|
11/24/2006
|
2 Bed
|
1 Bath
|
928 ft²
|
$199,900
2 Bed
1 Bath
928 ft²
|
$185,000
-7.45%
08/20/2007
|
Louis Titus
Titus Companies
| |
|
11/03/2003
|
1 Bed
|
1 Bath
|
657 ft²
|
$155,900
1 Bed
1 Bath
657 ft²
|
$147,000
-5.71%
02/25/2004
|
Janet Pratt
J. L. Pratt REALTORS®
| |
|
12/05/2002
|
2 Bed
|
1 Bath
|
-
|
$179,900
2 Bed
1 Bath
|
$180,000
+0.06%
01/30/2003
|
Charlene Lombardi
We Realty Group - The Parshley Team
| |
|
01/12/2001
|
4 Bed
|
1 Bath
|
9999 ft²
|
$124,900
4 Bed
1 Bath
9999 ft²
|
$124,900
02/15/2001
|
Charlene Lombardi
We Realty Group - The Parshley Team
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017