Rental Property Investment Analysis
Investment metrics for 10 Lady Godiva Way, New City, NY 10956
zillow
Single Family
📍 10 Lady Godiva Way, New City, NY 10956
$1,049,600
🛏 5 bed
🚿 5 bath
📐 3,940 sqft
100
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 100/100
Monthly Cash Flow
+$50,569
After all expenses
Cap Rate
64.04%
Strong yield
Monthly Rent
$68,264/mo
Estimated
Total Expenses
$17,695/mo
All-in monthly
Cash-on-Cash
251.37%
Solid return
Annual Cash Flow
$606,827
Per year
Break-Even Analysis
Break-Even Rent
$17,695 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Extensive access to scenic parklands and recreational areas enhances the appeal for tenants seeking a suburban lifestyle environment.
- ▸Centralized shopping hubs and diverse service corridors provide significant convenience that consistently attracts high quality long term residents.
- ▸Strategic placement near major thoroughfares offers streamlined transit options for professionals commuting to employment centers within the metropolitan region.
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (100/100). The 64.04% cap rate and strong positive monthly cash flow of +$50,569/mo support a strong case for acquisition.
Analysis Summary
This Single Family at 10 Lady Godiva Way, New City, NY 10956 is listed at $1,049,600 with 5 bed / 5 bath and 3,940 sq ft.
The estimated monthly rent is $68,264, generating a strong positive monthly cash flow of +$50,569 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 64.04% and the cash-on-cash return is 251.37%. This deal received a score of 100/100 (Grade A: Excellent Investment Opportunity).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk