787 Nassau Road
About This Property
AC Condenser 2023 Impact Exterior Doors 2025
Living Wall & Pergola 2023 Features:
Roof 2018
Updated Electric 2018
Interior Remodel 2020 (PVC Plumbing, Stainless Steel Appliances, Quartz Countertops, LVP Flooring, Wet Bar, Indoor Laundry with Dog Bath/Utility Sink)
Solar 2022
Stucco 2022, Seller will pay off Solar, but warranty included when leasing, details available.
Exterior Paint 2022
AC Condenser 2023
Living Wall & Pergola 2023
Renewal by Anderson Windows January 24 $50,000
Impact Exterior Doors 25
ADA Hallway and Master Doors
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 |
|---|---|---|---|
| Dec 5, 2025 | Sold | ||
| Sold | |||
| Nov 12, 2025 | In contract | - | |
| In contract | |||
| Oct 31, 2025 | Price Decreased |
$670,000
↓ $25K
(3.6%) | |
| Price Decreased | |||
| Aug 29, 2025 | Price Decreased |
$695,000
↓ $22K
(3.1%) | |
| Price Decreased | |||
| Aug 12, 2025 | Listed by Coconut Properties Fl Real Est | $717,000 | |
| Listed by Coconut Properties Fl Real Est | |||
Property Highlights
Building Info
Comparables
Status
Price/ft²
Listed On
Sold On
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017