








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Brooklyn at 102 W End Ave UNIT PENTHOUSE 1, Brooklyn, NY, 11235 priced at $1,825,000 pairs $5,880/mo rent with after a $8,932/mo payment. Total monthly income equals $5,880/mo. Return on cash invested is 5.79% in year one, and rental yield stands at 3.87% on a $1,825,000 basis. Equity gained on principal adds $11,776/yr, and 5% annual appreciation accumulates to $504,214 by year five. Five-year ROI measures 28.35% and total cumulative return in cash reaches $167,628. For financing, Ziffy Mortgage’s DSCR program evaluates $5,880/mo property income against a $8,932/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2016
N/A lot
$N/A/sqft
$876 monthly HOA
Neighborhood data shown for ZIP Code: 11235, Brooklyn, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,528 (100%) |
| Owner Occupied HU | 12,309 (34.6%) |
| Renter Occupied HU | 21,027 (59.2%) |
| Vacant Housing Units | 2,192 ( 6.2%) |
| Median Home Value | $818,168 |
| Average Home Value | $852,087 |
Residential
34,125
Single Family
9,107
Multi-Family
25,018
Businesses
2,017
Date | Event | Price |
|---|---|---|
| 2024-10-09 | Listed for sale | $1,825,000 |
| 2024-05-16 | Listing removed | N/A |
| 2024-04-09 | Listed for sale | $1,945,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Jeff Reyngach • Compass
Mls Name: StreetEasy
Mls ID: #S1738828