39
Map
9275 Desert Willow Rd
About This Property
Updates done to the home: 2 new springs on main garage door and tune up for both doors (5/23), Furnace/HVAC & Air Duct cleaning and sanitizing (4/23), Dryer vent exhaust pipe cleaned (4/23), New thermostat & AC cleaned (6/22), New 75 gallon Hot Water Heater (1/22), Radon Mitigation System Installed (2/21), New Microwave (12/20), New Dishwasher (11/20), New carpet & New Interior Paint (10/20), New Roof (10/20)
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.
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017