1 Irving Pl APT V18I, New York, NY, 10003 | $962/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 V18I, New York, NY, 10003 | $962/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1127 sft

75 Park Ln S UNIT 3202, Jersey City, NJ, 07310

2 Bed
2 Bath
1127 sft

75 Park Ln S APT 3402, Jersey City, NJ, 07310

5 Bed
2 Bath
- sft

165 13th St, Brooklyn, NY, 11215

3 Bed
3 Bath
1594 sft

20 River Ter APT 17M, New York, NY, 10282

Nearby investment properties with comparable prices

- Bed
1 Bath
- sft

77 E 12th St APT 4E, New York, NY, 10003

Abercrombie: Build On Your Own Lot Plan, Kensington: Design Center

4 Bed
4 Bath
4000 sft

Abercrombie: Build On Your Own Lot Plan, Kensington: Design Center, Westfield, NJ, 07090

5 Bed
3 Bath
- sft

382 Cator Ave, Jersey City, NJ, 07305

6 Bed
4 Bath
- sft

623-625 Adams Ave, Elizabeth, NJ, 07201

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

Investment property for sale in New York at 1 Irving Pl APT V18I, New York, NY, 10003 earns $962/mo cash flow from $6,802/mo rent with a $3,793/mo payment. Total monthly income totals $6,802/mo, and annual cash flow totals $11,543/yr on $254,975 capital. ROI tracks 24.59% on current figures, and rental yield reads 10.53% at a $775,000 purchase. Equity gained on principal adds $5,001/yr, and 5% annual appreciation supports $214,118 over five years. Five-year ROI reaches 129.66% and total cumulative return in cash sums $330,607. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,802/mo property income instead of your personal income.

Condo

Built in 1988

N/A lot

$N/A/sqft

$665 monthly HOA

More details about the property

Prime location - Union Square High floor quiet and cosy L-shape studio Pass thru kitchen with breakfast bar Updated floors Updated bathroom Good closet space Please email us to set up an appoint to view 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