120 E 87th St #P8-GNew YorkNY10128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in New York at 120 E 87th St #P8-G, New York, NY, 10128 priced at $649,000 converts $6,576/mo rent into $1,340/mo cash flow after a $3,177/mo obligation. Total monthly income equals $6,576/mo, and annual cash flow totals $16,075/yr on $213,521 invested. Return on cash invested prints 27.59% in year one, and rental yield reads 12.16% against a $649,000 entry. Equity gained on principal adds $4,188/yr, while 5% annual appreciation compiles into $179,307 by year five. Five-year ROI reaches 146.48% and total cumulative return in cash sums $312,756. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,576/mo property income covering a $3,177/mo payment, not borrower’s personal income.
Condo
Built in 1981
N/A lot
$N/A/sqft
$902 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10128, New York, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,000 (100%) |
| Owner Occupied HU | 10,217 (30.0%) |
| Renter Occupied HU | 20,689 (60.8%) |
| Vacant Housing Units | 3,094 ( 9.1%) |
| Median Home Value | $1,343,678 |
| Average Home Value | $1,415,704 |
Housing Distribution
Address Breakdown
Residential
32,173
Single Family
430
Multi-Family
31,743
Businesses
1,113
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices