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

82 Grog Kill Rd Willow, NY 12495

3 Beds 3 Baths 2,911 sqft Built 2003
Last updated:  Jan 23, 2020

INVESTimate

$763,267

$695K - $831K

Price Est.

$3,162

$2.8K - $3.5K

Rent Est.

$783,417  ( +2.64%)   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
  • 1339 HOLBECH LANE Channelview, TX
    • 3 beds 2 baths ∙ 1,538 Sqft ∙ Built 1980 ∙ 1units 3 beds 2 baths ∙ 1,538 Sqft ∙ Built 1980 ∙ 1units
    AVAILABLE
    • 14.73% GROSS YIELD
    • $7,387 NET OPERATING INCOME
    • Purchase Price
    • Investment
    • Projected Rent
    • $110,000
    • $34,900
    • $1,350

82 Grog Kill Rd PROPERTY INFO

FACTS
  • Built In 2003
  • Price/Sqft : $262.20
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,911 sqft
  • Baths : 3 Full

82 Grog Kill Rd SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
WOODSTOCK ELEMENTARY SCHOOL Primary Regular 253 23 10
WOODSTOCK ELEMENTARY SCHOOL Middle Regular 253 23 10
ONTEORA HIGH SCHOOL High Regular 539 42 7

WOODSTOCK ELEMENTARY SCHOOL

  • Education Level: Primary
  • # of students: 253
  • # of teachers: 23
10
GreatSchools Rating

WOODSTOCK ELEMENTARY SCHOOL

  • Education Level: Middle
  • # of students: 253
  • # of teachers: 23
10
GreatSchools Rating

ONTEORA HIGH SCHOOL

  • Education Level: High
  • # of students: 539
  • # of teachers: 42
7
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

WILLOW

  • 257

    POPULATION
  • 137

    HOUSEHOLDS
  • 80.3%

    WHITE COLLAR

Neighborhood : WILLOW

HOUSEHOLDS
137
POPULATION

257

12.0%Renters
88.0%Home Owners
LABOR FORCE

 

80.3%White Collar
19.7%Blue Collar
DISTRIBUTION OF RENTS IN NEIGHBORHOOD

Approximately 89% of rental properties in this neighborhood have a monthly rental rate greater than or equal to the target rent for this property of $3,162 per month.

MY RENT : $3,162 MEDIAN RENT : $2,077

Rent % Distribution LEVEL
$500-699 0.0%
$700-899 0.0%
$900-999 0.0%
$1,000-1,499 11.2%
>=$1,500 88.8%
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 $3,162 would therefore be considered affordable for annual household incomes greater than $126,480 (12 months x 3.333 x $3,162).

Rent % Affordability
Above $500 87.1%
Above $700 82.0%
Above $1,100 75.4%
Above $1,500 67.6%
Above $1,900 61.4%
HOUSEHOLD INCOME RANGE

Approximately 35 of households in this neighborhood have a total annual income of $126,480 or more. This is the minimum amount of income necessary to comfortably afford the target rental rate for this property of $3,162 per month.

MINIMUM INCOME RANGE : $126,480

Income % Distribution
<$20K 12.9%
$20K-$35K 7.9%
$35K-$60K 11.5%
$60K-$100K 17.3%
>=$100K 50.4%
COMMUTE TIME DISTRIBUTION

33% of the working population has a commute time of 15 to 44 minutes, 31% has a commute time of 14 minutes or less and 36% has a commute time of 45 minutes or longer.

Time (mins) % Distribution
<5 mins 2.5%
5-9 mins 20.0%
10-14 mins 8.3%
15-19 mins 10.0%
20-29 mins 10.8%
30-44 mins 12.5%
45-59 mins 3.3%
>60 mins 32.5%
DISTRIBUTION OF RENTS IN NEIGHBORHOOD

Approximately 89% of rental properties in this neighborhood have a monthly rental rate greater than or equal to the target rent for this property of $3,162 per month.

MY RENT : $3,162 MEDIAN RENT : $2,077

Rent % Distribution
$500-699 0.0%
$700-899 0.0%
$900-999 0.0%
$1,000-1,499 11.2%
>=$1,500 88.8%
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 $3,162 would therefore be considered affordable for annual household incomes greater than $126,480 (12 months x 3.333 x $3,162).

Rent % Affordability
Above $500 87.1%
Above $700 82.0%
Above $1,100 75.4%
Above $1,500 67.6%
Above $1,900 61.4%
HOUSEHOLD INCOME RANGE

Approximately 35 of households in this neighborhood have a total annual income of $126,480 or more. This is the minimum amount of income necessary to comfortably afford the target rental rate for this property of $3,162 per month.

MINIMUM INCOME RANGE : $126,480

Income % Distribution
<$20K 12.9%
$20K-$35K 7.9%
$35K-$60K 11.5%
$60K-$100K 17.3%
>=$100K 50.4%
COMMUTE TIME DISTRIBUTION

33% of the working population has a commute time of 15 to 44 minutes, 31% has a commute time of 14 minutes or less and 36% has a commute time of 45 minutes or longer.

Time (mins) % Distribution
<5 mins 2.5%
5-9 mins 20.0%
10-14 mins 8.3%
15-19 mins 10.0%
20-29 mins 10.8%
30-44 mins 12.5%
45-59 mins 3.3%
>60 mins 32.5%

WILLOW Demographics

INDUSTRY

Industry % Distribution
Arts & Entertainment 16.8%
Construction 10.3%
Educational Services 11.0%
Health Care & Social Assistance 12.3%
Professional & Scientific Tech Services 18.1%
Real Estate 11.6%
Other 20.0%
AGE DISTRIBUTION

61% of the population is between the ages of 25 and 64, 10% is 24 or younger and 29% is 65 or older.

Age % Distribution
<15 7.8%
15-19 1.6%
20-24 0.8%
25-44 17.5%
45-65 43.2%
66+ 29.2%
OCCUPATION

Occupation % Distribution
Adesm 7.5%
Computer Engineering 10.8%
Education 14.0%
Healthcare 6.5%
Management, Business, & Financial 36.6%
Sales & Office 9.7%
Other 15.1%
HIGHEST EDUCATION LEVEL

39% of adults 25 and older have an education level of a bachelor's degree or higher.

Education Level % Distribution
Associates Degree 10.0%
Doctorate 12.0%
High School 17.8%
Masters Degree 12.9%
Some College 10.8%
Other 36.5%

82 Grog Kill Rd Comps

Sorry, we do not have sufficient data available.

82 Grog Kill Rd, Willow, NY 12495 is a single family home of 2,911 sqft. HomeUnion INVESTimateĀ® for 82 Grog Kill Rd includes a Price Estimate of $763,267 and a Rent Estimate of $3,162. This single family home has 3 bedrooms,3 bathrooms, and was built in 2003. This property has an estimated 15 year annualized Yield of 4.97% and Total Return of 9.56%. The estimated 1 year forecast in home value for 82 Grog Kill Rd is 2.64%.

Looking for real estate investment properties in this area? You can browse additional properties and view investment data in NY , ULSTER County , or the 12495 Zipcode. Nearby Zipcodes include Zipcode1 and Zipcode2

Similar Investment Properties By List Price within 2 miles

  1. 11 Grog Kill Rd
  2. 262 Grog Kill Rd
  3. 5130 State Route 212
  4. 485 Sickler Rd
  5. 220 Jessop Rd

Nearest zipcodes within 2 miles

  1. 12457
  2. 12480
  3. 12498
  4. 12586
  5. 12464