120 N Broadway #18BIrvingtonNY10533
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis is a cash-flow-light asset: 120 N Broadway #18B, Irvington, NY, 10533 in Irvington, $295,000, 8.02% gross yield, $2/mo net income. Consider it a market-entry position, the $1,972/mo rent covers the $1,327/mo payment with a margin, and 5%/yr appreciation is projected to add $81,503 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.49) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $112,578.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 6.2% |
| Monthly Cash Flow | $2 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,972 |
| Total Monthly Debt Service | $1,853 |
| DSCR Ratio | 1.06x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1951
5.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10533, Irvington, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,075 (100%) |
| Owner Occupied HU | 2,153 (70.0%) |
| Renter Occupied HU | 731 (23.8%) |
| Vacant Housing Units | 191 ( 6.2%) |
| Median Home Value | $999,786 |
| Average Home Value | $1,164,497 |
Housing Distribution
Address Breakdown
Residential
2,923
Single Family
2,451
Multi-Family
472
Businesses
285
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
Condo
Built in 1951
5.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10533, Irvington, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,075 (100%) |
| Owner Occupied HU | 2,153 (70.0%) |
| Renter Occupied HU | 731 (23.8%) |
| Vacant Housing Units | 191 ( 6.2%) |
| Median Home Value | $999,786 |
| Average Home Value | $1,164,497 |
Housing Distribution
Address Breakdown
Residential
2,923
Single Family
2,451
Multi-Family
472
Businesses
285
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices