Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$414,999

For Sale - Active
11 Dolson Ave, Middletown, NY 10940
3 Beds
3 Baths
1,795 Square Feet
0.00 Acres Lot
Built in 1912
For Sale - Active
Units n/a
Checked: 24 hours ago
Updated: Sep 07, 2025 at 06:31PM

Investment Summary


Monthly Cash Flow
-$388
Cap Rate
4.9%
Cash-on-Cash Return
-4.9%
Debt Coverage Ratio
0.82
Internal Rate of Return (5 years)
-0.7%

Property Description


0.00 Acres Lot
Built in 1912
For Sale - Active
Units n/a

Beautifully Updated Home in the Heart of Middletown! Step into this stunning 3-bedroom, 3-bath home offering 1,795 sq ft of stylish living space. The heart of the home is the modern, fully renovated kitchen featuring sleek white cabinetry, quartz countertops, a large center island with seating, stainless steel appliances, and an eye-catching tile backsplash—perfect for cooking, entertaining, and gathering with loved ones. This bright and open floor plan flows effortlessly, with generous living and dining areas, updated flooring, and abundant natural light. The spacious bedrooms include ample closet space, while all three bathrooms are tastefully updated with contemporary finishes. Located close to shopping, dining, schools, and major highways, this move-in ready home offers both comfort and convenience. Whether you’re hosting friends in the open kitchen, enjoying a quiet evening in the living room, or taking advantage of the nearby amenities, you’ll love calling this place home.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Driveway, Parking Lot, Private
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 8
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Finished, Full

Exterior Features

  • Exterior Walls Materials: Wood

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 33090039631
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Colonial
  • Year Built: 1912

Tax Information

  • Annual Tax: $5,979

Utilities

  • Water & Sewer: Public
  • Heating: Baseboard
  • Cooling: Central Air

Location

  • County: Orange

Listing Details


Listed by:
Gleny Bencosme
Coldwell Banker Realty
(845) 806-6638

Source:
OneKey MLS
MLS#: 901050
OneKey MLS

Investment Summary


Monthly Cash Flow
-$388
Cap Rate
4.9%
Cash-on-Cash Return
-4.9%
Debt Coverage Ratio
0.82
Internal Rate of Return (5 years)
-0.7%

Purchase Details

Find an Agent

Purchase price:
$414,999
Amount financed:
-$331,999
Down payment:
$83,000
Closing costs:
$12,450
Rehab costs:
$0
Initial cash invested:
$95,450
Square feet:
1,795
Cost per square foot:
$231
Monthly rent per square foot:
$1.78

Financing Details

Find a Lender

Loan amount:
$331,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.500%
Principal & interest:
$2,098
Property tax:
$498
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,820

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (16%)
16%-$498-$5,979
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (41%)
41%-$1,298-$15,579

Cash Flow


Monthly Yearly
Net operating income:
$1,710 $20,520
Mortgage payments:
-$2,098 -$25,176
Cash flow:
-$388 -$4,656