100 Beekman St APT 12E, New York, NY, 10038 | $3,555/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

100 Beekman St APT 12E, New York, NY, 10038 | $3,555/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3150 sft

780 Ionia Ave, Staten Island, NY, 10312

4 Bed
4 Bath
3150 sft

784 Ionia Ave, Staten Island, NY, 10312

3 Bed
4 Bath
1983 sft

77 Greenwich St #28A, New York, NY, 10006

3 Bed
3 Bath
1990 sft

199 Conover St, Brooklyn, NY, 11231

Nearby investment properties with comparable prices

3 Bed
3 Bath
- sft

4 Van Houten Ave, Jersey City, NJ, 07305

- Bed
1 Bath
671 sft

99 John St APT 813, New York, NY, 10038

- Bed
1 Bath
615 sft

225 Rector Pl APT 6F, New York, NY, 10280

Investment Property+ 1 more

7 Bed
3 Bath
- sft

91 Ocean Ave, Jersey City, NJ, 07305

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 100 Beekman St APT 12E, New York, NY, 10038 with 5% annual appreciation on a $735,000 basis while $9,288/mo rent supports operations. Total monthly income totals $9,288/mo and a $3,597/mo payment preserves $3,555/mo for cash returns. Annual cash flow comes to $42,663/yr on $241,815 deployed, and return on cash invested reaches 37.7% in year one. Equity gained on principal adds $4,743/yr, and five-year appreciation sums $203,067 alongside rental yield of 15.16%. Five-year ROI measures 200.37% and total cumulative return in cash totals $484,524.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $9,288/mo property income versus a $3,597/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in N/A

N/A lot

$N/A/sqft

$825 monthly HOA

More details about the property

Southbridge Towers (100 Beekman Street) one bedroom with balcony. Watch the sunrise in the morning while having your breakfast on the terrace. There are wonderful water views and a gentle summer breeze over the Seaport. The balcony is large enough for a table and several chairs. This apartment has southeast exposures and is filled with light. There are hardwood floors, stainless steel appliances and through-wall AC units. It is a must-see! The extremely low maintenance includes heat, hot water, gas and electricity. Think of the savings! 100 Beekman offers a pet-friendly environment and features an attended lobby, elevator, and laundry room. Public transportation options are endless A, C, E, J, Z, 1, 2, 3, 4, 5, R, and Path trains, along with various bus lines and the Water Taxi from the East River. There is also discounted parking in the building which costs only $375 per month for shareholders. Steps from South Street Seaport, Pace University, and the historic Financial District area residents enjoy award-winning restaurants, farmer markets, fitness studios, culture and entertainment. The iPic movie theater, Jean-Georges restaurant, the Westfield World Trade Center are all nearby.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10038, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,600 (100%)
Owner Occupied HU	2,863 (21.1%)
Renter Occupied HU	8,937 (65.7%)
Vacant Housing Units	1,800 (13.2%)
Median Home Value	$894,071
Average Home Value	$1,101,949