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
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