1 Irving Pl APT P10B, New York, NY, 10003 | $964/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1 Irving Pl APT P10B, New York, NY, 10003 | $964/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
1 Bath
501 sft

30 Park Pl APT 39E, New York, NY, 10007

5 Bed
4 Bath
3112 sft

420 Millburn Ave, Millburn, NJ, 07041

2 Bed
3 Bath
2198 sft

471 Washington St APT 1B, New York, NY, 10013

2 Bed
2 Bath
1103 sft

112 Hudson St APT 3, New York, NY, 10013

Nearby investment properties with comparable prices

3 Bed
3 Bath
- sft

22 Reeve Cir, Millburn, NJ, 07041

3 Bed
4 Bath
- sft

60 Southern Slope Dr, Millburn, NJ, 07041

4 Bed
3 Bath
- sft

537 Summit Ave, Maplewood, NJ, 07040

2 Bed
2 Bath
1280 sft

20 Newport Pkwy APT 2010, Jersey City, NJ, 07310

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in New York at 1 Irving Pl APT P10B, New York, NY, 10003 offers $9,980/mo rent that, after a $5,751/mo payment, leaves $964/mo cash flow. Total monthly income is $9,980/mo, and annual cash flow is $11,563/yr on $380,700 cash. Return on cash invested measures 23.41% in year one, and rental yield stands at 10.19% at a $1,175,000 entry. Equity gained on principal adds $7,582/yr while 5% annual appreciation compounds into $324,631 by year five. Five-year ROI records 123.5% and total cumulative return in cash reaches $470,146. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $9,980/mo property income versus a $5,751/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Condo

Built in 1988

N/A lot

$N/A/sqft

$1,170 monthly HOA

More details about the property

Prime location - Union Square Rarely available largest cornet one bedroom West and north exposures with open views and great light from oversize windows Hardwood parquet floors Pass thru updated kitchen Marble bath Spacious master bedroom Email to set up a viewing with resident broker - Elizabeth Zeckendorf Towers is a full-service luxury condominium with 24 hours doorman located in the heart of downtown Manhattan Union Square Being a stone's throw away from major subway and bus lines, along with its proximity to popular neighborhoods (Flatiron, Chelsea, Gramercy Park and Greenwich village), the Zeckendorf Towers is the perfect building in a prime location. The building offers FREE access to a health-club which features an aerobics room, a well-equipped gym, a beautiful sky-lit 60-foot heated pool, a jacuzzi, a sauna and a sundeck. Don't forget to sign up for the free yoga, Pilates, and boxing classes that are offered through the health club as well! Zeckendorf towers feature a package room, valet dry cleaners and has an attached parking garage. As mentioned before, the building sits on top of the 14 Street - Union Square subway station. All your favorite subway lines including the L, N, Q, R, W, 4, 5, and 6 are a minute away from your door. Feeling hungry after that subway ride? Well its incredibly easy to shop at some of the city's best supermarkets which include Trader Joe's and Whole Foods which are all around the corner. If you want to buy fresh and local organic produce, you can always stop by the famous Union Square Green Market. And if you're feeling like you want to eat out, you have some of NYC's best restaurants around including Union Square Cafe, ABC Kitchen and Casa Mono. The Zeckendorf Towers is one of the most desirable buildings in one of the most desirable neighborhoods. Don't miss your chance to become a part of an amazing community in the middle the city.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10003, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	32,236 (100%)
Owner Occupied HU	8,911 (27.6%)
Renter Occupied HU	19,242 (59.7%)
Vacant Housing Units	4,083 (12.7%)
Median Home Value	$1,114,519
Average Home Value	$1,316,464