$400,000
●
Co-op -
Off Market
86 Beaver Street #2J
East Williamsburg, NY 11206
2 Beds
1 Bath
$2,765
Est. Monthly
$800
HOA / Fees
8.10%
Cap Rate
About This Property
Welcome to a 2 Bedroom, 1 bath unit with all the space you'd need
to live and plenty of space to store with 4 closets, featuring well
maintained bath and full appliance kitchen with in-unit washer and
dryer. Located within an elevator building with a gym and a
courtyard.
Unit Size
-
Days on Market
-
Land Size
-
Price per sqft
-
Property Type
Co-op
Property Taxes
-
HOA Dues
$800
Year Built
2007
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: 8 months ago (OneKey MLS #ONE3509260)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 27, 2024 | Temporarily off market | - | |
| Temporarily off market | |||
| May 23, 2024 | Price Decreased |
$400,000
↓ $25K
(5.9%) | |
| Price Decreased | |||
| Oct 9, 2023 | Listed by Keller Williams Realty Liberty | $425,000 | |
| Listed by Keller Williams Realty Liberty | |||
Property Highlights
Garage
Parking Available
Doorman
Air Conditioning
With View
Parking Details
Has Garage
Parking Features: Garage, Parking Lot, On Street, Waitlist
Interior Details
Full Bathrooms: 1
Interior Features: Granite Counters, Living Room/Dining Room Combo, Wash/Dry Connection
Rooms: 4
Basement: None
Exterior Details
Architectual Style: Mid-Rise
Property Type: Residential
Property Sub Type: Stock Cooperative
Property Condition: Very Good
Year Built: 2008
Levels: One
Building Area Units: Square Feet
Construction Methods: Block, Brick
Lot Features: Near Public Transit
Water Source: Public
Water Source: Gas Stand Alone
Utilities Details
Cooling: Yes
Cooling: Wall Unit(s)
Heating: Natural Gas, Steam
Sewer : Public Sewer
Location Details
Directions: Take i278 Exit at Flushing Ave to Beaver St, J/M Train to Flushing Ave or B57 to Bushwick Ave or See Google Maps
County or Parish: Brooklyn
Other Details
Association Fee Includes: Exterior Maintenance, Sewer, Gas, Heat, Hot Water
Association Fee2: $800
Association Fee2 Freq: Monthly
On Market Date: 2023-10-09
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
Sold
Co-op
2
Beds
2
Baths
-
$375,000
Jan 31, 2021
$375,000
Mar 29, 2022
$987/mo
Sold
Co-op
3
Beds
2
Baths
-
$370,000
Jun 25, 2015
$370,000
Aug 23, 2016
$1,070/mo
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Owner | Listed By |
|---|---|---|---|---|---|---|---|---|
|
10/09/2023
|
2 Bed
|
1 Bath
|
-
|
$425,000
2 Bed
1 Bath
|
-
-
|
-
|
Anthony Fernandez
LAFFEY REAL ESTATE
| |
|
12/21/2021
|
3 Bed
|
2 Bath
|
-
|
$490,000
3 Bed
2 Bath
|
$470,000
-4.08%
06/30/2022
|
-
|
Anthony Fernandez
LAFFEY REAL ESTATE
| |
|
03/04/2016
|
2 Bed
|
1 Bath
|
824 ft²
|
$299,000
2 Bed
1 Bath
824 ft²
|
$285,000
-4.68%
09/20/2016
|
-
|
Robert W.
Douglas Elliman Real Estate
|
Building Info
About Northern Brooklyn
Similar Homes for Sale
Nearby Rentals
Last Updated: 8 months ago
Data Source: OneKey MLS
Data Source: OneKey MLS
Courtesy of RH Advisors, Inc. and RHP Realty NJ, Inc. CalDRE: 00494703
