$2,100,000
●
House -
Off Market
77 Shepherds Drive
New Rochelle, NY 10583
6 Beds
4 Baths,
1
Half Bath
5,016 Ft²
$12,440
Est. Monthly
About This Property
FEELS LIKE BRAND NEW CONSTRUCTION! STUNNING CLASSIC CENTER HALL
COLONIAL - Featuring meticulous attention to every detail with
formal, yet open Center Hall plan. The Main Level with 9' ceilings
welcomes you with a wide and airy entrance. The Living Room with
Fireplace and Dining Room both spacious and bright accommodate
generous entertaining. The open Great Room, Breakfast Room, and
Gourmet Kitchen are a continuous flowing Family Center leading to a
Mahogany Deck and Rear Garden. The Five Bedroom/Three Bath Upper
Level is centered around an Upstairs Lounge and Terrace overlooking
the Rear Yard. The luxurious Master Suite features 10' Ceilings,
Private Bath, and Two Large Walk-In Closets. Additionally there is
a Jack and Jill Suite with Two Bedrooms and compartmented Bath plus
Two More Bedrooms and Hall Bath. The Lower Level includes a
Recreation Room, Playroom, Bedroom, Full Bath, 2 Car Garage,
Laundry and Utilities. Square footage includes the lower level.
Cul-De-Sac A/O as of 3/17. Additional Information:
ParkingFeatures:2 Car Attached,
Unit Size
5,016 Ft²
Days on Market
-
Land Size
0.24 acres
Price per sqft
$364
Property Type
House
Property Taxes
$3,478
HOA Dues
-
Year Built
2017
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) 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.
Last updated: 5 months ago (OneKey MLS #KEYH6293181)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| May 3, 2024 | Sold | ||
| Sold | |||
| Mar 19, 2024 | In contract | - | |
| In contract | |||
| Mar 14, 2024 | Listed by Houlihan Lawrence Inc. | $1,825,000 | |
| Listed by Houlihan Lawrence Inc. | |||
| | |||
|
FEELS LIKE BRAND NEW CONSTRUCTION! STUNNING CLASSIC CENTER HALL COLONIAL - Featuring meticulous attention to every detail with formal, yet open Center Hall plan. The Main Level with 9' ceilings welcomes you with a wide and airy entrance. The Living Room with Fireplace and Dining Room both spacious and bright accommodate generous entertaining. The open Great Room, Breakfast Room, and Gourmet Kitchen are a continuous flowing Family Center leading to a Mahogany Deck and Rear Garden. The Five Bedroom/Three Bath Upper Level is centered around an Upstairs Lounge and Terrace overlooking the Rear Yard. The luxurious Master Suite features 10' Ceilings, Private Bath, and Two Large Walk-In Closets. Additionally there is a Jack and Jill Suite with Two Bedrooms and compartmented Bath plus Two More Bedrooms and Hall Bath. The Lower Level includes a Recreation Room, Playroom, Bedroom, Full Bath, 2 Car Garage, Laundry and Utilities. Square footage includes the lower level. Cul-De-Sac A/O as of 3/17.
| |||
| Feb 8, 2017 | Sold | ||
| Sold | |||
| Sep 19, 2016 | Listed by Houlihan Lawrence Inc. | $1,399,000 | |
| Listed by Houlihan Lawrence Inc. | |||
Show More
Property Highlights
Garage
Air Conditioning
Fireplace
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About New Rochelle
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Last Updated: 5 months ago
Data Source: OneKey MLS
Data Source: OneKey MLS
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017