Sell Your Property on INVESTimate

Easily ACcess a network of motivated buyers
This page contains aggregated information about each property, and is not intended to serve as an appraisal. Projections for accumulated wealth, cash flow and equity are based on predictive models used to analyze big data on more than 110 million homes. Learn more about INVESTimate

...MORE

This page contains aggregated information about each property, and is not intended to serve as an appraisal. Projections for accumulated wealth, cash flow and equity are based on predictive models used to analyze big data on more than 110 million homes. Learn more about INVESTimate

103 Willow Gate Roslyn Heights, NY 11577

0 Beds 5 Baths 3,127 sqft Built 2014
Last updated:  Jan 23, 2020

INVESTimate

$1,819,875

$1.76M - $1.88M

Price Est.

$11,910

$10.7K - $13.2K

Rent Est.

$1,920,514  ( +5.53%)   1 YR EST. FORECAST
  
  
  

The following properties with Estimated Highest Gross Yields are available in other markets.

  • 27440 N ALMA SCHOOL Parkway #33-2 Scottsdale, AZ
    • 3 beds 3 baths ∙ 3,014 Sqft ∙ Built 2005 3 beds 3 baths ∙ 3,014 Sqft ∙ Built 2005
    AVAILABLE
    • 15.68% GROSS YIELD
    • $13,349 NET OPERATING INCOME
    • Purchase Price
    • Investment
    • Projected Rent
    • $225,000
    • $65,375
    • $2,940
  • 1808 ASHBOROUGH WAY SE Marietta, GA
    • 2 beds 2 baths ∙ 1,252 Sqft ∙ Built 1973 ∙ 1units 2 beds 2 baths ∙ 1,252 Sqft ∙ Built 1973 ∙ 1units
    AVAILABLE fmls
    • 15.60% GROSS YIELD
    • $5,557 NET OPERATING INCOME
    • Purchase Price
    • Investment
    • Projected Rent
    • $100,000
    • $32,250
    • $1,300
  • 1206 WALES DRIVE Killeen, TX
    • 5 beds 3 baths ∙ 4,444 Sqft ∙ Built 1975 ∙ 2units 5 beds 3 baths ∙ 4,444 Sqft ∙ Built 1975 ∙ 2units
    AVAILABLE
    • 15.00% GROSS YIELD
    • $10,563 NET OPERATING INCOME
    • Purchase Price
    • Investment
    • Projected Rent
    • $160,000
    • $53,900
    • $2,000
  • 3349 JAPONICA RD N JACKSONVILLE, FL
    • 4 beds 2 baths ∙ 1,872 Sqft ∙ Built 1955 4 beds 2 baths ∙ 1,872 Sqft ∙ Built 1955
    AVAILABLE
    • 14.68% GROSS YIELD
    • $6,334 NET OPERATING INCOME
    • Purchase Price
    • Investment
    • Projected Rent
    • $85,000
    • $28,275
    • $1,040

103 Willow Gate PROPERTY INFO

FACTS
  • Built In 2014
  • Price/Sqft : $581.99
CONSTRUCTION
  • Beds : 0
  • Floor Size : 3,127 sqft
  • Baths : 4 Full 1 Half

103 Willow Gate SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
ROSLYN MIDDLE SCHOOL Middle Regular 760 66 NA
ROSLYN HIGH SCHOOL High Regular 1,104 91 8

ROSLYN MIDDLE SCHOOL

  • Education Level: Middle
  • # of students: 760
  • # of teachers: 66
-1
GreatSchools Rating

ROSLYN HIGH SCHOOL

  • Education Level: High
  • # of students: 1,104
  • # of teachers: 91
8
GreatSchools Rating
 

Financial Details

See Financial Details

To review the detailed projections for this property, sign up for a FREE account

Already have an account?
Neighborhood

East Hills

  • 7,042

    POPULATION
  • 2,267

    HOUSEHOLDS
  • 90.3%

    WHITE COLLAR

Neighborhood : East Hills

HOUSEHOLDS
2,267
POPULATION

7,042

1.6%Renters
98.4%Home Owners
LABOR FORCE

 

90.3%White Collar
9.7%Blue Collar
DISTRIBUTION OF RENTS IN NEIGHBORHOOD

Approximately 100% of rental properties in this neighborhood have a monthly rental rate greater than or equal to the target rent for this property of $11,910 per month.

MY RENT : $11,910 MEDIAN RENT : $6,573

Rent % Distribution LEVEL
$500-699 0.0%
$700-899 0.0%
$900-999 0.0%
$1,000-1,499 0.0%
>=$1,500 100.0%
Household Rent Affordability

According to U.S. Department of Housing and Urban Development, families that use more than 30% of their income to pay for housing are considered cost burdened. A target rent of $11,910 would therefore be considered affordable for annual household incomes greater than $476,400 (12 months x 3.333 x $11,910).

Rent % Affordability
Above $500 94.9%
Above $700 93.6%
Above $1,100 89.7%
Above $1,500 86.6%
Above $1,900 81.5%
HOUSEHOLD INCOME RANGE

Approximately -1,501 of households in this neighborhood have a total annual income of $476,400 or more. This is the minimum amount of income necessary to comfortably afford the target rental rate for this property of $11,910 per month.

MINIMUM INCOME RANGE : $476,400

Income % Distribution
<$20K 5.1%
$20K-$35K 2.7%
$35K-$60K 5.6%
$60K-$100K 13.4%
>=$100K 73.2%
COMMUTE TIME DISTRIBUTION

49% of the working population has a commute time of 15 to 44 minutes, 17% has a commute time of 14 minutes or less and 34% has a commute time of 45 minutes or longer.

Time (mins) % Distribution
<5 mins 1.8%
5-9 mins 6.6%
10-14 mins 8.3%
15-19 mins 17.5%
20-29 mins 17.4%
30-44 mins 14.2%
45-59 mins 7.7%
>60 mins 26.6%
DISTRIBUTION OF RENTS IN NEIGHBORHOOD

Approximately 100% of rental properties in this neighborhood have a monthly rental rate greater than or equal to the target rent for this property of $11,910 per month.

MY RENT : $11,910 MEDIAN RENT : $6,573

Rent % Distribution
$500-699 0.0%
$700-899 0.0%
$900-999 0.0%
$1,000-1,499 0.0%
>=$1,500 100.0%
Household Rent Affordability

According to U.S. Department of Housing and Urban Development, families that use more than 30% of their income to pay for housing are considered cost burdened. A target rent of $11,910 would therefore be considered affordable for annual household incomes greater than $476,400 (12 months x 3.333 x $11,910).

Rent % Affordability
Above $500 94.9%
Above $700 93.6%
Above $1,100 89.7%
Above $1,500 86.6%
Above $1,900 81.5%
HOUSEHOLD INCOME RANGE

Approximately -1,501 of households in this neighborhood have a total annual income of $476,400 or more. This is the minimum amount of income necessary to comfortably afford the target rental rate for this property of $11,910 per month.

MINIMUM INCOME RANGE : $476,400

Income % Distribution
<$20K 5.1%
$20K-$35K 2.7%
$35K-$60K 5.6%
$60K-$100K 13.4%
>=$100K 73.2%
COMMUTE TIME DISTRIBUTION

49% of the working population has a commute time of 15 to 44 minutes, 17% has a commute time of 14 minutes or less and 34% has a commute time of 45 minutes or longer.

Time (mins) % Distribution
<5 mins 1.8%
5-9 mins 6.6%
10-14 mins 8.3%
15-19 mins 17.5%
20-29 mins 17.4%
30-44 mins 14.2%
45-59 mins 7.7%
>60 mins 26.6%

East Hills Demographics

INDUSTRY

Industry % Distribution
Educational Services 6.9%
Financial Industries 14.4%
Health Care & Social Assistance 20.0%
Manufacturing 4.9%
Professional & Scientific Tech Services 16.3%
Retail & Wholesale Trader 17.9%
Other 19.6%
AGE DISTRIBUTION

49% of the population is between the ages of 25 and 64, 37% is 24 or younger and 14% is 65 or older.

Age % Distribution
<15 24.9%
15-19 8.9%
20-24 3.1%
25-44 17.3%
45-65 31.5%
66+ 14.2%
OCCUPATION

Occupation % Distribution
Computer Engineering 7.9%
Healthcare 13.8%
Legal 8.7%
Management, Business, & Financial 26.3%
Natural Resources Maintenance 4.0%
Sales & Office 29.2%
Other 10.1%
HIGHEST EDUCATION LEVEL

46% of adults 25 and older have an education level of a bachelor's degree or higher.

Education Level % Distribution
Associates Degree 3.7%
High School 8.6%
Masters Degree 21.6%
Professional 17.4%
Some College 9.0%
Other 39.7%

103 Willow Gate Comps

Sorry, we do not have sufficient data available.

103 Willow Gate, Roslyn Heights, NY 11577 is a single family home of 3,127 sqft. HomeUnion INVESTimateĀ® for 103 Willow Gate includes a Price Estimate of $1,819,875 and a Rent Estimate of $11,910. This single family home has 0 bedrooms,5 bathrooms, and was built in 2014. This property has an estimated 15 year annualized Yield of 7.85% and Total Return of 28.69%. The estimated 1 year forecast in home value for 103 Willow Gate is 5.53%.

Looking for real estate investment properties in this area? You can browse additional properties and view investment data in NY , NASSAU County , or the 11577 Zipcode. Nearby Zipcodes include Zipcode1 and Zipcode2

Similar Investment Properties By Bed/Bath within 2 miles

No Properties available

Similar Investment Properties By List Price within 2 miles

No Properties available