24
Map
802 Philco DR #2
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 |
|---|---|---|---|
| Jul 13, 2026 | Withdrawn | - | |
| Withdrawn | |||
| Jul 9, 2026 | Price Decreased |
$360,000
↓ $15K
(4%) | |
| Price Decreased | |||
| Jun 5, 2026 | Relisted | $375,000 | |
| Relisted | |||
| Jun 4, 2026 | In contract | - | |
| In contract | |||
| May 5, 2026 | Price Decreased |
$395,000
↓ $5K
(1.3%) | |
| Price Decreased | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
10/22/2025
|
1 Bed
|
1 Bath
|
1100 ft²
|
$425,000
1 Bed
1 Bath
1100 ft²
|
-
-
|
Darsh Parikh
Compass RE Texas, LLC
| |
|
10/22/2025
|
3 Bed
|
2 Bath
|
1970 ft²
|
$699,000
3 Bed
2 Bath
1970 ft²
|
-
-
|
Darsh Parikh
Compass RE Texas, LLC
| |
|
08/16/2025
|
4 Bed
|
3 Bath
|
3070 ft²
|
$1,250,000
4 Bed
3 Bath
3070 ft²
|
-
-
|
Barbie Bowen
Compass RE Texas, LLC
| |
|
03/19/2025
|
1 Bed
|
1 Bath
|
1100 ft²
|
$559,000
1 Bed
1 Bath
1100 ft²
|
-
-
|
Darsh Parikh
Compass RE Texas, LLC
| |
|
03/19/2025
|
3 Bed
|
2 Bath
|
1970 ft²
|
$825,000
3 Bed
2 Bath
1970 ft²
|
-
-
|
Darsh Parikh
Compass RE Texas, LLC
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017