86 W Elliot Way #LOT54
About This Property
This Hawthorne plan from Huff Homes has 4 bedrooms, 4.5 bathrooms, Study, 2-car garage and a game room. Luxury interior features include 10' ceilings, crown molding throughout the main living area, solid core raised panel doors, Medallion wood flooring throughout, Quartz C countertops, wood cabinets with easy glide drawers, upgraded Wolf appliances including dual fuel range + vent hood, and Delta plumbing fixtures and more. Entered for comp purposes only. Welcome to The Pines, a new phase of the Watersound Origins community tucked away amongst the native landscape and just a stone's throw from Lake Powell. This Hawthorne plan from Huff Homes has 4 bedrooms, 4.5 bathrooms, Study, 2-car garage and a private pool. Luxury interior features include 10' ceilings, crown molding throughout the main living area, solid core raised panel doors, luxury vinyl plank flooring throughout, Quartz A countertops, wood cabinets with easy glide drawers, stainless steel appliances including dual fuel range + vent hood, and Delta plumbing fixtures. New construction Huff homes in The Pines are built to the highest quality standards with attention to detail in all finishes.
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 10, 2025 | Sold | ||
| Sold | |||
| Sep 10, 2024 | Listed by Berkshire Hathaway HomeServices | $2,119,798 | |
| Listed by Berkshire Hathaway HomeServices | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017