75 Willard Avenue #4
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.
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
03/26/2026
|
Studio
|
1 Bath
|
600 ft²
|
$79,900
Studio
1 Bath
600 ft²
|
$75,000
-6.13%
04/20/2026
|
Andrew Stoll, ABR,e-PRO,SRS
Stoll Real Estate
| |
|
07/12/2024
|
Studio
|
1 Bath
|
478 ft²
|
$109,200
Studio
1 Bath
478 ft²
|
$62,750
-42.54%
02/27/2025
|
Todd Gilson
Re/Max Premier
| |
|
07/01/2021
|
Studio
|
1 Bath
|
600 ft²
|
$65,000
Studio
1 Bath
600 ft²
|
-
-
|
Christopher Davis
Inspire Realty Group LLC
| |
|
06/02/2021
|
Studio
|
1 Bath
|
600 ft²
|
$59,900
Studio
1 Bath
600 ft²
|
$60,000
+0.17%
10/20/2021
|
Kelsey O'Brien
Buy It Inc
| |
|
12/31/2019
|
Studio
|
1 Bath
|
400 ft²
|
$50,900
Studio
1 Bath
400 ft²
|
-
-
|
-
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017