100 Beekman St APT 2J, New York, NY, 10038 | $1,644/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 2J, New York, NY, 10038 | $1,644/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
- sft

333 Pearl St APT 8H, New York, NY, 10038

1 Bed
1 Bath
- sft

333 Pearl St APT 8F, New York, NY, 10038

5 Bed
3 Bath
- sft

520 Mountain Ave, Westfield, NJ, 07090

4 Bed
3 Bath
1872 sft

215 Van Name Ave #A, Staten Island, NY, 10303

Nearby investment properties with comparable prices

- Bed
1 Bath
445 sft

75 Wall St APT 37J, New York, NY, 10005

5 Bed
5 Bath
- sft

1552 Elaine Ter, Union, NJ, 07083

7 Bed
3 Bath
- sft

187 Pearsall Ave, Jersey City, NJ, 07305

Rental Income+ 1 more

6 Bed
3 Bath
- sft

153 Wegman Pkwy, 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 2J, New York, NY, 10038 with 5% annual appreciation on a $699,000 basis while $6,974/mo rent supports operations. Total monthly income totals $6,974/mo and a $3,421/mo payment preserves $1,644/mo for cash returns. Annual cash flow comes to $19,733/yr on $229,971 deployed, and return on cash invested reaches 28.64% in year one. Equity gained on principal adds $4,511/yr, and five-year appreciation sums $193,121 alongside rental yield of 11.97%. Five-year ROI measures 151.54% and total cumulative return in cash totals $348,494.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,974/mo property income versus a $3,421/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in N/A

N/A lot

$N/A/sqft

$662 monthly HOA

More details about the property

In the heart of the vibrant Seaport District, this renovated 1 bedroom is south facing. Move in ready! The kitchen has been totally renovated along with the bathroom plus new floors throughout. The low monthly maintenance of $662 includes all utilities heat, hot water, cooking gas, electricity, and real estate taxes. Amenities include a part-time attended lobby, in building laundry, parking garage, beautifully planted, well-maintained grounds, playgrounds, playroom, and several on-site restaurants and stores. Located in Southbridge Towers. The Southbridge complex of 9 towers houses 1,650 residential units and is near the Seaport, FiDi, wonderful dining and shopping options and the major Fulton Street Transportation Hub. The A,C,2,3,4,5,J,Z,R and Path are nearby as is the M15 Select Bus and NY Water Taxis. On-site Superintendent and Assistant Superintendent with a 24-hour maintenance crew. Public transportation options include the A, C, E, J, Z, 1, 2, 3, 4, 5, R and Path trains, along with various other bus lines. Guarantors, gifting and co-purchasing are also allowed. Furthermore, indoor parking and storage are available at an additional fee.

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