100 Beekman St APT 6B, New York, NY, 10038 | $872/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 6B, New York, NY, 10038 | $872/mo Cash Flow | Ziffy

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1222 sft

7 Norwood Ct, Staten Island, NY, 10304

5 Bed
4 Bath
3000 sft

239 Vernon Ave, Staten Island, NY, 10309

2 Bed
3 Bath
1600 sft

25 Frederick Street, Staten Island, NY, 10314

3 Bed
2 Bath
1440 sft

59 Larkin St, Staten Island, NY, 10302

Nearby investment properties with comparable prices

- Bed
1 Bath
671 sft

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

3 Bed
3 Bath
- sft

4 Van Houten Ave, Jersey City, NJ, 07305

1 Bed
1 Bath
- sft

100 Beekman St APT 6J, Manhattan, NY, 10038

5 Bed
3 Bath
19998 sft

839 Cross Ave, Elizabeth, NJ, 07208

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 100 Beekman St APT 6B, New York, NY, 10038 generates $5,780/mo in rent and, after a $3,597/mo payment, leaves $872/mo in cash flow. Total monthly income is $5,780/mo, and annual cash flow is $10,467/yr on $241,815 invested. Return on cash invested sits at 24.39% in year one, and rental yield is 9.44% on a $735,000 entry. Equity gained on principal adds $4,743/yr, while 5% annual appreciation builds toward $203,067 over five years. Five-year ROI reaches 127.49% and total cumulative return in cash sums $308,280. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,780/mo property income rather than buyer’s personal income.

Condo

Built in N/A

N/A lot

$N/A/sqft

No HOA

More details about the property

SOUTHBRIDGE TOWERS 100 Beekman Street, Apt #6B North facing 1-Bedroom with Balcony located in the Financial District Historic Seaport neighborhood. New renovations make this unit move-in ready. The spacious layout allows for separate living & dining areas with abundant closet space throughout. The bedroom is massive and can easily accommodate a king size bed with side tables and multiple dressers. Low monthly maintenance includes heat, gas, water, electricity and real estate taxes! - There is a laundry room located in the building with card operated washers and dryers. - Sublets are allowed with standard coop restrictions. - Storage Units located inside the building are available for an extra fee. - Discounted parking is available in the Icon Parking garage located within the building. - The hallway aesthetics are currently being upgraded. - The coop is Pet Friendly! Convenient Location next to South Street Seaport, Brooklyn Bridge, City Hall, Chinatown, Financial District. Fulton Street Transit Hub - Subways: 2, 3, 4, 5, 6, A, C, E, J, Z, R, W & PATH Trains. (CALL | TEXT | EMAIL)

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