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
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