Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in New York at 1 Wall Street Ct APT 203, New York, NY, 10005 listed at $508,000 pairs $4,678/mo rent with a $2,486/mo payment to leave $623/mo cash flow. Total monthly income runs $4,678/mo, and annual cash flow reaches $7,477/yr on $167,132 cash to close. Return on cash invested measures 24.53% in year one, and rental yield registers 11.05% at a $508,000 basis. Equity gained on principal adds $3,278/yr, and annual property appreciation at 5% supports $140,351 by year five. Five-year ROI tracks 130.01% and total cumulative return in cash totals $217,283. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,678/mo property income relative to a $2,486/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1904
N/A lot
$N/A/sqft
$663 monthly HOA
Neighborhood data shown for ZIP Code: 10005, New York, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,939 (100%) |
| Owner Occupied HU | 858 (12.4%) |
| Renter Occupied HU | 4,911 (70.8%) |
| Vacant Housing Units | 1,170 (16.9%) |
| Median Home Value | $1,555,556 |
| Average Home Value | $1,549,382 |
Residential
6,784
Single Family
3
Multi-Family
6,781
Businesses
676
Date | Event | Price |
|---|---|---|
| 2025-06-09 | Listed for sale | $508,000 |
| 2025-04-28 | Listing removed | $3,200 |
| 2025-04-27 | Price change | $3,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Andy Keung • Level Group
Mls Name: StreetEasy
Mls ID: #S1775032
