Owner
$637,367
19 WILLOW ST, BEACON, NY
Quick Facts
owner occupied
No
vacant
No
corporate owner
Yes
beds
3
baths
1
sq. ft.
1,417
property type
Single Family Residential
hoa
No
About
Residential
Building Quality C
Average Condition
Living Area
Detached Garage
2 Stories
Full Basement
Hot Water
Financial Overview
Home Equity
Property
Outstanding Debt
Property
Loan-to-Value Ratio
Property
Property Features
Year Built
1900
Building Size
1,417 sq ft
Lot Size
6,098 sq ft
Lot Size (Acres)
0.14 acres
Distressed Property Status
In Pre-foreclosure
Property
Notice of Sale Filed
Property
Notice of Default Filed
Property
Scheduled for Auction
Property
Filing Date
Property
Property Location Details
Parcel Number (APN)
130200 5954-27-836987-0000
County
Dutchess County, NY
Metro Area
Kiryas Joel-Poughkeepsie-Newburgh, NY
Zoning
RD-3
Neighborhood/Subdivision
—
Lot Number
836.987
School District
Beacon City School District
Legal Description
.14 AC 1438 0335
Tax & Value Information
Market Value (Total)
$397,000
Building Value
$359,500
Land Value
$37,500
Annual Property Tax
—
Tax Assessment Year
2024
Assessed Value
$397,000
Last Assessment Year
2023
Original Primary Mortgage
Property
Primary Mortgage Type
Property
Original Secondary Mortgage
Property
Secondary Mortgage Type
Property
Current Mortgage Amount
Property
Current Mortgage Type
Property
Interest Rate
Property
Loan Term
Property
Lender Name
—
Last Sale Contract Date
3/2/2018
Recording Date
3/22/2018
Sales Document #
2018.2131
Primary Owner
Property
Co-Owner
Property
Previous Owner
Property
Previous Co-Owner
Property
Recent sales Comparables
Estimated Value:
$0
Average Price per Sq.Ft.: $0.00
Sales Comparables
Real Estate Investment Analysis
Evaluate this property as a fix & flip opportunity
Estimated Profit
$24,663
Return on Investment
15.60%
After Repair Value
$701,104
Basic Inputs
Financing
Down Payment
20%
Interest Rate
6.5%
Loan Term (Years)
30
Holding Period (months)
6
Show Advanced Options
Analysis Details
Purchase Price
$573,630
Renovation Cost
$31,868
Closing Costs (buying)
$11,473
Holding Costs
$17,404
Selling Costs
$42,066
Total Investment
$158,067
After Repair Value (ARV)
$701,104
Total Costs
$676,441
Estimated Profit
$24,663
Cash Invested
$146,594
Return on Investment
15.60%
Return on Cash Invested
16.82%
Nearby Schools
No Elementary School nearby
No Middle School nearby
No High School nearby
Properties owned by investors
Income Distributions
Ethnicity Distributions
Chart
Yearly Purchases
Connex Segmentation Clusters
Area Profile for Investors
Quiet Residential
Walkability
Poor
(0 POIs within 1mi)
Amenities Within 0.5mi
0
locations
Schools Within 1mi
0
schools
Area Class
A
class
Investor Insight
This is a quiet residential area with 0 amenities within 1 mile.
The area has limited nearby amenities.
Key features for tenant appeal:
Map Filters
Key Amenities in the Area