6435 N FM 17 #345
About This Property
Move in ready, a must see
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 16, 2020 | Sold | ||
| Sold | |||
| May 1, 2020 | Listed by Century 21 Lake Country | $119,000 | |
| Listed by Century 21 Lake Country | |||
| Mar 18, 2020 | No longer available | - | |
| No longer available | |||
| Jan 9, 2020 | Price Decreased |
$134,900
↓ $11K
(7.3%) | |
| Price Decreased | |||
| Nov 10, 2019 | Listed | $145,500 | |
| Listed | |||
| | |||
|
Tiny home for weekend or full time. Well maintained, many windows in liv area, kit with appliances, mw, built-in hutch in din area. Bedrm with storage above the bed & wall of closet & drawer space. 2 bedrms in loft for the grand kids or company. Addition includes a sunroom or 2nd bedrm, closet, hardwood flrs & many windows. 2nd bathrm has jet tub & stackable washer & Dryer. Tankless WH, AC a few months old, blinds & hardwood floors thru-out, shade trees, landscaped, metal stor build, Bar-b-que&smoker, covered porch with seating area & hot tub. Bunkhouse for the kids, subdivision has pool, pier & boat ramp. Includes 9 lots & can be sold with most furnishings, golf cart, outdoor furniture with accepted offer.
| |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
08/27/2026
|
2 Bed
|
1 Bath
|
250 ft²
|
$59,900
2 Bed
1 Bath
250 ft²
|
-
-
|
Tamara Clark
Promised Land Group, LLC
| |
|
08/28/2026
|
1 Bed
|
1 Bath
|
400 ft²
|
$249,900
1 Bed
1 Bath
400 ft²
|
-
-
|
Tamara Clark
Promised Land Group, LLC
| |
|
06/24/2026
|
1 Bed
|
1 Bath
|
408 ft²
|
$120,000
1 Bed
1 Bath
408 ft²
|
$115,000
-4.17%
08/21/2026
|
Cari Mills
Real Broker, LLC
| |
|
03/08/2026
|
Loft
|
-
|
-
|
$59,900
Loft
-
|
-
-
|
Tamara Clark
Promised Land Group, LLC
| |
|
03/02/2026
|
1 Bed
|
1 Bath
|
280 ft²
|
$129,900
1 Bed
1 Bath
280 ft²
|
-
-
|
Tamara Clark
Promised Land Group, LLC
| |
|
11/17/2025
|
1 Bed
|
1 Bath
|
389 ft²
|
$139,000
1 Bed
1 Bath
389 ft²
|
-
-
|
Keeley Roan
Lone Star Realty - Lake Fork
| |
|
10/16/2025
| |
1 Bed
|
1 Bath
|
225 ft²
|
$99,900
1 Bed
1 Bath
225 ft²
|
$99,900
02/25/2026
|
Tamara Clark
Promised Land Group, LLC
|
|
08/31/2025
|
1 Bed
|
1 Bath
|
994 ft²
|
$189,900
1 Bed
1 Bath
994 ft²
|
-
-
|
Tamara Clark
Promised Land Group, LLC
| |
|
07/22/2025
|
1 Bed
|
1 Bath
|
120000 ft²
|
$150,000
1 Bed
1 Bath
120000 ft²
|
-
-
|
Jeffrey Robillard
Belong Texas, Inc
| |
|
06/16/2025
|
1 Bed
|
1 Bath
|
-
|
$121,000
1 Bed
1 Bath
|
-
-
|
JR Simpson
Century 21 Lake Country
| |
|
11/22/2024
|
Loft
|
-
|
-
|
$121,000
Loft
-
|
-
-
|
JR Simpson
Century 21 Lake Country
| |
|
09/04/2024
|
1 Bed
|
1 Bath
|
994 ft²
|
$199,900
1 Bed
1 Bath
994 ft²
|
-
-
|
Tamara Clark
Promised Land Group, LLC
| |
|
09/04/2024
|
Loft
|
-
|
-
|
$49,900
Loft
-
|
-
-
|
Tamara Clark
Promised Land Group, LLC
| |
|
08/26/2024
| |
Loft
|
-
|
-
|
$18,000
Loft
-
|
$10,000
-44.44%
09/24/2024
|
Chloe Romero
Century 21 First Group
|
|
08/15/2024
|
Loft
|
-
|
-
|
$89,000
Loft
-
|
$72,000
-19.10%
11/06/2024
|
JR Simpson
Century 21 Lake Country
| |
|
02/21/2024
| |
Loft
|
-
|
-
|
$29,999
Loft
-
|
-
-
|
Chloe Romero
Century 21 First Group
|
|
02/02/2024
|
1 Bed
|
1 Bath
|
250 ft²
|
$78,950
1 Bed
1 Bath
250 ft²
|
$75,000
-5.00%
07/11/2025
|
Tamara Clark
Promised Land Group, LLC
| |
|
06/05/2023
|
2 Bed
|
1 Bath
|
723 ft²
|
$169,900
2 Bed
1 Bath
723 ft²
|
-
-
|
Tamara Clark
Promised Land Group, LLC
| |
|
04/21/2023
|
Loft
|
-
|
-
|
$78,225
Loft
-
|
-
-
|
Mike Mazyck
Mike Mazyck Realty
| |
|
05/08/2023
|
1 Bed
|
-
|
600 ft²
|
$69,900
1 Bed
-
600 ft²
|
$53,000
-24.18%
01/26/2024
|
Tamara Clark
Promised Land Group, LLC
| |
|
11/12/2022
| |
Loft
|
-
|
-
|
$69,900
Loft
-
|
-
-
|
Gavan Cross
Reliance Residential Realty -
|
|
08/27/2022
|
Loft
|
-
|
-
|
$78,000
Loft
-
|
-
-
|
Mike Mazyck
Mike Mazyck Realty
| |
|
05/11/2022
|
Loft
|
-
|
-
|
$70,000
Loft
-
|
$64,500
-7.86%
06/06/2022
|
Tamara Clark
Promised Land Group, LLC
| |
|
03/30/2021
| |
Loft
|
-
|
-
|
$59,900
Loft
-
|
$59,900
05/13/2021
|
Tamara Clark
Promised Land Group, LLC
|
|
04/06/2021
|
1 Bed
|
1 Bath
|
896 ft²
|
$79,900
1 Bed
1 Bath
896 ft²
|
$79,900
05/01/2021
|
Tamara Clark
Promised Land Group, LLC
| |
|
12/20/2020
|
2 Bed
|
2 Bath
|
840 ft²
|
$130,000
2 Bed
2 Bath
840 ft²
|
$120,000
-7.69%
03/08/2021
|
Keeley Roan
Lone Star Realty - Lake Fork
| |
|
07/19/2020
|
Loft
|
-
|
-
|
$43,000
Loft
-
|
$41,000
-4.65%
08/31/2020
|
Victoria Moore
Century 21 Lake Country
| |
|
04/28/2019
| |
1 Bed
|
1 Bath
|
999 ft²
|
$42,000
1 Bed
1 Bath
999 ft²
|
-
-
|
-
|
|
11/10/2019
|
4 Bed
|
2 Bath
|
-
|
$145,500
4 Bed
2 Bath
|
-
-
|
-
| |
|
04/29/2020
|
1 Bed
|
-
|
-
|
$65,500
1 Bed
-
|
$52,000
-20.61%
07/06/2020
|
Victoria Moore
Century 21 Lake Country
| |
|
04/29/2020
|
1 Bed
|
-
|
-
|
$55,500
1 Bed
-
|
$46,500
-16.22%
09/06/2020
|
Victoria Moore
Century 21 Lake Country
| |
|
03/09/2020
|
Loft
|
-
|
-
|
$15,000
Loft
-
|
$13,000
-13.33%
04/27/2020
|
Tamara Clark
Promised Land Group, LLC
| |
|
03/09/2020
|
Loft
|
-
|
-
|
$55,500
Loft
-
|
$49,000
-11.71%
08/18/2020
|
Tamara Clark
Promised Land Group, LLC
| |
|
02/27/2020
|
1 Bed
|
-
|
399 ft²
|
$89,000
1 Bed
-
399 ft²
|
$88,000
-1.12%
07/17/2020
|
Victoria Moore
Century 21 Lake Country
| |
|
08/09/2019
|
Loft
|
-
|
-
|
$28,500
Loft
-
|
$20,000
-29.82%
10/18/2019
|
Victoria Moore
Century 21 Lake Country
| |
|
01/23/2019
|
1 Bed
|
1 Bath
|
896 ft²
|
$65,900
1 Bed
1 Bath
896 ft²
|
$63,000
-4.40%
08/07/2020
|
Tamara Clark
Promised Land Group, LLC
| |
|
11/16/2018
|
1 Bed
|
1 Bath
|
-
|
$49,900
1 Bed
1 Bath
|
-
-
|
-
| |
|
10/12/2018
|
2 Bed
|
3 Bath
|
1065 ft²
|
$159,900
2 Bed
3 Bath
1065 ft²
|
-
-
|
-
| |
|
08/13/2018
| |
1 Bed
|
2 Bath
|
-
|
-
1 Bed
2 Bath
|
-
-
|
-
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017