Buy with Yoreevo
$1,200,500
List Price: $1,225,000
Share Listing
Save Listing
308 Beach 86th Street
House in Hammels •  building info
8bd • 3ba • 4,352ft² $281 per ft²
Buy with Yoreevo

$1,200,500

List Price

$1,225,000

Key Details
Days on market
50
Last price change
loading...
Estimated payment
$7,521/mo
Taxes
$552/mo
Maintenance
N/A
Description
This meticulously upgraded property features two spacious 3-bedroom, 1-bath units and a stylish 2-bedroom, 1-bath apartment currently rented for $2,850, with tenants covering their own utilities. With projected rents of $3,877 for each 3-bedroom unit, this property delivers a strong cap rate of approximately 9.15% based on a purchase price of $1,225,000—an exceptional opportunity for investors seeking solid cash flow and long-term growth. Inside, discover high-end finishes throughout, while a large partially finished basement offers additional space for storage or future customization. Beyond your doorstep, embrace a lively coastal lifestyle with popular local spots like Cuisine by Claudette, the Rockaway Beach Surf Club for cocktails and bites, and shopping along Rockaway Beach Boulevard. Commuting is seamless thanks to nearby A train service and the NYC Ferry, whisking you to Manhattan or Brooklyn in no time. Whether you’re an investor seeking impressive returns or looking to live steps from the beach while generating income, 308 Beach 86th Street offers the perfect blend of luxury, location, and lucrative potential! Projected Annual Income: Two 3-bed units @ $3,877 each ($3,877 x 2 x 12 = $93,048) One 2-bed unit @ $2,850 ($2,850 x 12 = $34,200) Total Annual Income = $127,248 Annual Expenses: Property Taxes = $6,629 Insurance = $3,500 Water, Electric, Misc. = $5,000 Total Annual Expenses = $15,129 Net Operating Income (NOI): $127,248 - $15,129 = $112,119 Cap Rate: $112,119 ÷ $1,225,000 = 9.15%

Hide full description

Building amenities
Services and facilities
Parking Available
Building info

History
What it'll cost
Purchase price
$1,225,000
Asking Price: $1,225,000
Term
30 Years
Down Payment
$122,000 (10%)
Min: 10% (122,000)
Rate
6.5 %
Mortgage Amount
$1,102,500
Mortgage Payment
$6,969
Taxes
$552
Estimated Yoreevo rebate
$24,500
Estimated closing cost
$45,000
Total monthly cost $7,521
Buy your dream home with us and get an estimated $24,500 rebate.
Rebates vary by sale price, market and are subject to a minimum commission.
Listing Courtesy of Instahomes Realty

Information ©2025, OneKey MLS. All rights reserved. The source of the displayed data is either the property owner or public record provided by non-governmental third parties. It is believed to be reliable but not guaranteed.