65 Willow St
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 2, 2025 | Sold | ||
| Sold | |||
| Aug 6, 2025 | In contract | - | |
| In contract | |||
| Jul 17, 2025 | Price Decreased |
$474,900
↓ $5K
(1%) | |
| Price Decreased | |||
| Jun 23, 2025 | Price Decreased |
$479,900
↓ $10K
(2%) | |
| Price Decreased | |||
| Jun 4, 2025 | Listed by Simply Sell Realty | $489,900 | |
| Listed by Simply Sell Realty | |||
| |||
|
Welcome to 65 Willow Street, a fully renovated home located in the West side of Leominster. This move-in-ready property features new white vinyl siding, black shutters, a 30-year black asphalt roof, a 10x11 pressure-treated deck, and sits on a full acre with potential for expansion or an ADU. Inside, enjoy brand-new 3.25" red oak floors, luxury vinyl in the bathrooms, and Berber carpet in the upstairs bedrooms. The kitchen is outfitted with soft-close white maple cabinets, white quartz countertops, and a spacious new 5x10 walk-in pantry. The home offers updated plumbing, a new 200-amp electrical panel with all-new wiring, recessed and energy-efficient lighting, and a recently serviced oil furnace. New cellulose insulation and energy-efficient windows ensure year-round comfort and low utility bills. Finished with fresh Sherwin-Williams paint throughout, this home is the perfect blend of quality, style, and modern convenience.
| |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017