Rental Property Investment Analysis
Investment metrics for 99-03 212th St UNIT 1-4, Queens Village, NY 11429
zillow
Multi Family
📍 99-03 212th St UNIT 1-4, Queens Village, NY 11429
$1,450,000
🛏 8 bed
🚿 4 bath
📐 2,880 sqft
81
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 81/100
Monthly Cash Flow
+$1,266
After all expenses
Cap Rate
7.27%
Strong yield
Monthly Rent
$11,675/mo
Estimated
Total Expenses
$10,409/mo
All-in monthly
Cash-on-Cash
4.56%
Low return
Annual Cash Flow
$15,193
Per year
Break-Even Analysis
Break-Even Rent
$10,409 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Quiet residential streets characterized by single-family homes appeal to long-term tenants seeking a stable suburban living environment.
- ▸Proximity to major arterial roadways and regional transit hubs provides essential commuter access for the local workforce.
- ▸Convenient access to local commercial corridors ensures that essential retail and service needs are met for residents.
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (81/100). The 7.27% cap rate and strong positive monthly cash flow of +$1,266/mo support a strong case for acquisition.
Analysis Summary
This Multi Family at 99-03 212th St UNIT 1-4, Queens Village, NY 11429 is listed at $1,450,000 with 8 bed / 4 bath and 2,880 sq ft.
The estimated monthly rent is $11,675, generating a strong positive monthly cash flow of +$1,266 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.27% and the cash-on-cash return is 4.56%. This deal received a score of 81/100 (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