5750 Phoenix Drive #39
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 |
|---|---|---|---|
| Sep 8, 2026 | No longer available | - | |
| No longer available | |||
| Jul 24, 2026 | Price Decreased |
$119,900
↓ $5K
(4.1%) | |
| Price Decreased | |||
| Jul 4, 2026 | Price Decreased |
$125,000
↓ $10K
(7.4%) | |
| Price Decreased | |||
| Jun 22, 2026 | Price Decreased |
$135,000
↓ $10K
(6.9%) | |
| Price Decreased | |||
| Jun 10, 2026 | Listed by RE/MAX Dallas Suburbs | $145,000 | |
| Listed by RE/MAX Dallas Suburbs | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
06/10/2026
|
2 Bed
|
2 Bath
|
1017 ft²
|
$145,000
2 Bed
2 Bath
1017 ft²
|
-
-
|
Ofir Bugana
RE/MAX Dallas Suburbs
| |
|
02/05/2026
|
2 Bed
|
2 Bath
|
1023 ft²
|
$150,000
2 Bed
2 Bath
1023 ft²
|
$112,000
-25.33%
07/15/2026
|
Susan Melnick
Dave Perry Miller Real Estate
| |
|
12/03/2025
|
1 Bed
|
1 Bath
|
743 ft²
|
$55,000
1 Bed
1 Bath
743 ft²
|
-
-
|
Anthony Giglio
Top Brokerage LLC
| |
|
04/24/2025
|
2 Bed
|
2 Bath
|
1023 ft²
|
$173,000
2 Bed
2 Bath
1023 ft²
|
-
-
|
Melody Brown
EXP REALTY
| |
|
09/24/2025
|
2 Bed
|
2 Bath
|
1023 ft²
|
$144,900
2 Bed
2 Bath
1023 ft²
|
$112,000
-22.71%
04/13/2026
|
Shane Warawa
Coldwell Banker Apex, REALTORS
| |
|
09/16/2025
|
1 Bed
|
1 Bath
|
817 ft²
|
$139,900
1 Bed
1 Bath
817 ft²
|
-
-
|
Thomas Zepeda
Joe Atkins Realty
| |
|
06/25/2025
|
2 Bed
|
2 Bath
|
1017 ft²
|
$160,000
2 Bed
2 Bath
1017 ft²
|
-
-
|
Ofir Bugana
RE/MAX Dallas Suburbs
| |
|
05/08/2025
|
1 Bed
|
1 Bath
|
817 ft²
|
$135,000
1 Bed
1 Bath
817 ft²
|
$63,001
-53.33%
04/14/2026
|
Rebecca Ringer
The Street Real Estate
| |
|
04/29/2025
|
1 Bed
|
1 Bath
|
605 ft²
|
$89,000
1 Bed
1 Bath
605 ft²
|
-
-
|
Richard Senger
Signature Leasing & Management
| |
|
03/14/2025
|
1 Bed
|
1 Bath
|
817 ft²
|
$148,900
1 Bed
1 Bath
817 ft²
|
-
-
|
Thomas Zepeda
Joe Atkins Realty
| |
|
02/04/2025
|
1 Bed
|
1 Bath
|
743 ft²
|
$115,000
1 Bed
1 Bath
743 ft²
|
-
-
|
Jesse Manning
Signature Leasing & Management
| |
|
01/21/2025
|
1 Bed
|
1 Bath
|
605 ft²
|
$100,000
1 Bed
1 Bath
605 ft²
|
-
-
|
Leigh Bates
Jason Mitchell Real Estate
| |
|
09/20/2024
|
1 Bed
|
-
|
743 ft²
|
$159,000
1 Bed
-
743 ft²
|
-
-
|
Thomas Zepeda
Joe Atkins Realty
| |
|
01/13/2025
|
1 Bed
|
-
|
605 ft²
|
$85,000
1 Bed
-
605 ft²
|
-
-
|
Veronica Sanders
JPAR Arlington
| |
|
12/10/2024
|
1 Bed
|
-
|
605 ft²
|
$99,000
1 Bed
-
605 ft²
|
$95,000
-4.04%
02/05/2025
|
Cassandra Phillips
Phillips Price Realty, Inc.
| |
|
06/19/2024
|
1 Bed
|
-
|
817 ft²
|
$138,560
1 Bed
-
817 ft²
|
-
-
|
Edward McClintick
Joseph Walter Realty, LLC
| |
|
03/09/2024
|
1 Bed
|
1 Bath
|
605 ft²
|
$130,000
1 Bed
1 Bath
605 ft²
|
-
-
|
Esperanza Vazquez
Encore Fine Properties
| |
|
11/29/2023
|
2 Bed
|
-
|
1023 ft²
|
$199,900
2 Bed
-
1023 ft²
|
-
-
|
Thomas Zepeda
Joe Atkins Realty
| |
|
04/24/2024
|
1 Bed
|
-
|
817 ft²
|
$165,000
1 Bed
-
817 ft²
|
-
-
|
Paarth Kuntawala
Gary Corona
| |
|
04/18/2024
|
1 Bed
|
-
|
605 ft²
|
$128,500
1 Bed
-
605 ft²
|
-
-
|
Jeremy Earnest
VIP Realty
| |
|
04/08/2024
|
1 Bed
|
-
|
605 ft²
|
$125,000
1 Bed
-
605 ft²
|
-
-
|
Missy Fournet
Keller Williams Realty Allen
| |
|
02/23/2024
|
1 Bed
|
-
|
605 ft²
|
$120,000
1 Bed
-
605 ft²
|
-
-
|
Veronica Sanders
JPAR Arlington
| |
|
02/14/2024
|
2 Bed
|
-
|
1017 ft²
|
$199,900
2 Bed
-
1017 ft²
|
-
-
|
Ofir Bugana
RE/MAX Dallas Suburbs
| |
|
09/22/2023
|
1 Bed
|
-
|
817 ft²
|
$159,000
1 Bed
-
817 ft²
|
$161,000
+1.26%
11/03/2023
|
Jill Long
Allie Beth Allman & Assoc.
| |
|
08/27/2023
|
1 Bed
|
-
|
743 ft²
|
$150,000
1 Bed
-
743 ft²
|
$149,500
-0.33%
09/14/2023
|
Thomas Zepeda
Joe Atkins Realty
| |
|
08/29/2022
|
1 Bed
|
1 Bath
|
-
|
$168,000
1 Bed
1 Bath
|
-
-
|
Ronald Miranda
Doyen Realty
| |
|
07/29/2022
|
2 Bed
|
2 Bath
|
1017 ft²
|
$178,000
2 Bed
2 Bath
1017 ft²
|
-
-
|
Chato Castillo
Pioneer 1 Realty
| |
|
01/13/2023
|
2 Bed
|
2.5 Bath
|
1168 ft²
|
$215,000
2 Bed
2.5 Bath
1168 ft²
|
-
-
|
Ronald Miranda
Doyen Realty
| |
|
10/06/2022
|
1 Bed
|
1 Bath
|
743 ft²
|
$148,600
1 Bed
1 Bath
743 ft²
|
-
-
|
Richard Senger
Signature Leasing & Management
| |
|
09/07/2022
|
1 Bed
|
-
|
817 ft²
|
$119,900
1 Bed
-
817 ft²
|
$119,900
11/23/2022
|
Julian Taylor
JPAR North Metro
| |
|
06/20/2022
|
1 Bed
|
-
|
743 ft²
|
$119,000
1 Bed
-
743 ft²
|
$119,000
07/28/2022
|
Shreyans Shah
Century 21 Judge Fite
| |
|
05/31/2022
|
1 Bed
|
-
|
605 ft²
|
$105,000
1 Bed
-
605 ft²
|
$105,000
07/20/2022
|
Richard Senger
Signature Leasing & Management
| |
|
05/25/2022
|
1 Bed
|
-
|
605 ft²
|
$120,000
1 Bed
-
605 ft²
|
$120,000
08/13/2022
|
Ronald Miranda
Doyen Realty
| |
|
05/12/2022
|
2 Bed
|
2 Bath
|
-
|
$150,000
2 Bed
2 Bath
|
-
-
|
Edward McClintick
Joseph Walter Realty, LLC
| |
|
03/09/2022
|
1 Bed
|
-
|
817 ft²
|
$115,000
1 Bed
-
817 ft²
|
$115,000
08/23/2022
|
Nancy Gibson
Coldwell Banker Realty
| |
|
03/08/2022
|
1 Bed
|
-
|
605 ft²
|
$92,500
1 Bed
-
605 ft²
|
$105,000
+13.51%
03/25/2022
|
Richard Senger
Signature Leasing & Management
| |
|
01/26/2022
|
1 Bed
|
1 Bath
|
743 ft²
|
$180,000
1 Bed
1 Bath
743 ft²
|
-
-
|
Ronald Miranda
Doyen Realty
| |
|
03/07/2021
|
1 Bed
|
1 Bath
|
605 ft²
|
$79,000
1 Bed
1 Bath
605 ft²
|
-
-
|
-
| |
|
04/21/2021
|
1 Bed
|
1 Bath
|
817 ft²
|
$95,000
1 Bed
1 Bath
817 ft²
|
-
-
|
Perla Martinez
RE/MAX Partners
| |
|
03/08/2021
|
2 Bed
|
3 Bath
|
1168 ft²
|
$168,000
2 Bed
3 Bath
1168 ft²
|
-
-
|
-
| |
|
02/26/2021
|
1 Bed
|
1 Bath
|
743 ft²
|
$149,000
1 Bed
1 Bath
743 ft²
|
-
-
|
-
| |
|
11/16/2020
|
1 Bed
|
-
|
817 ft²
|
$100,000
1 Bed
-
817 ft²
|
$100,000
12/03/2020
|
Matthew Brown
Solutions Real Estate Texas
| |
|
10/04/2020
|
1 Bed
|
1 Bath
|
817 ft²
|
$109,000
1 Bed
1 Bath
817 ft²
|
-
-
|
-
| |
|
10/02/2020
|
1 Bed
|
1 Bath
|
743 ft²
|
$130,000
1 Bed
1 Bath
743 ft²
|
-
-
|
-
| |
|
03/17/2020
|
2 Bed
|
2 Bath
|
1023 ft²
|
$120,000
2 Bed
2 Bath
1023 ft²
|
-
-
|
-
| |
|
06/20/2020
|
2 Bed
|
-
|
1023 ft²
|
$114,900
2 Bed
-
1023 ft²
|
$108,000
-6.01%
09/30/2020
|
Michael Herrin
Sirka Real Estate
| |
|
04/28/2020
|
2 Bed
|
1 Bath
|
1168 ft²
|
$90,000
2 Bed
1 Bath
1168 ft²
|
$81,000
-10.00%
06/08/2020
|
Cassie Martin
RJ Williams & Company RE LLC
| |
|
11/02/2019
|
2 Bed
|
2 Bath
|
1023 ft²
|
$119,000
2 Bed
2 Bath
1023 ft²
|
-
-
|
-
| |
|
10/02/2019
|
1 Bed
|
1 Bath
|
817 ft²
|
$80,000
1 Bed
1 Bath
817 ft²
|
-
-
|
-
| |
|
07/17/2019
|
1 Bed
|
-
|
605 ft²
|
$74,000
1 Bed
-
605 ft²
|
$64,000
-13.51%
01/10/2020
|
Pamela Tellez
DFW Elite Living
| |
|
02/18/2019
|
1 Bed
|
1 Bath
|
743 ft²
|
$90,000
1 Bed
1 Bath
743 ft²
|
-
-
|
-
| |
|
01/27/2019
|
2 Bed
|
2 Bath
|
1023 ft²
|
$139,000
2 Bed
2 Bath
1023 ft²
|
-
-
|
-
| |
|
12/21/2018
|
2 Bed
|
2 Bath
|
1017 ft²
|
$199,000
2 Bed
2 Bath
1017 ft²
|
-
-
|
-
| |
|
08/25/2018
|
1 Bed
|
1 Bath
|
743 ft²
|
-
1 Bed
1 Bath
743 ft²
|
-
-
|
-
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017