Rental Property Investment Analysis
Investment metrics for 101-15 111th St, Jamaica, NY 11419
zillow
MultiFamily
📍 101-15 111th St, Jamaica, NY 11419
$719,000
🛏 3 bed
🚿 3 bath
📐 1,584 sqft
21
/ 100
Deal Score
F
High Risk Investment
Grade F · 21/100
Monthly Cash Flow
$-220
After all expenses
Cap Rate
5.86%
Below 6% threshold
Monthly Rent
$5,033/mo
Estimated
Total Expenses
$5,253/mo
All-in monthly
Cash-on-Cash
-1.60%
Low return
Annual Cash Flow
$-2,644
Per year
Break-Even Analysis
Break-Even Rent
$5,253 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (21/100) with a negative cash flow of $-220/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This MultiFamily at 101-15 111th St, Jamaica, NY 11419 is listed at $719,000 with 3 bed / 3 bath and 1,584 sq ft.
The estimated monthly rent is $5,033, generating a negative monthly cash flow of $-220 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.86% and the cash-on-cash return is -1.60%. This deal received a score of 21/100 (Grade F: High Risk Investment).
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