123 Washington St APT 30B, New York, NY, 10006 | $2,064/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

123 Washington St APT 30B, New York, NY, 10006 | $2,064/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
5 Bath
- sft

607 Lawrence Ave, Westfield, NJ, 07090

4 Bed
3 Bath
1520 sft

8882 15th Ave, Brooklyn, NY, 11228

5 Bed
5 Bath
2750 sft

21 80th St, Brooklyn, NY, 11209

6 Bed
5 Bath
2800 sft

415 99th St, Brooklyn, NY, 11209

Nearby investment properties with comparable prices

5 Bed
4 Bath
2458 sft

2109 Princeton Ave, Scotch Plains, NJ, 07076

3 Bed
4 Bath
- sft

561B Downer St, Westfield, NJ, 07090

4 Bed
4 Bath
- sft

41 Sunnywood Dr, Westfield, NJ, 07090

6 Bed
5 Bath
3686 sft

924 S Park Ave., Linden, NJ, 07036

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 123 Washington St APT 30B, New York, NY, 10006 uses $328,671 cash to close to unlock $24,773/yr annual cash flow and $2,064/mo monthly cash flow. Total monthly income runs $8,736/mo, and a $4,890/mo payment keeps the spread at $2,064/mo. Purchase price stands at $999,000, and rental yield measures 10.49% with $8,736/mo rent. Return on cash invested shows 27.6% in year one, and 5% annual appreciation builds toward $276,005 over five years. Five-year ROI reaches 144.69% and total cumulative return in cash records $475,550. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $8,736/mo property income covering a $4,890/mo payment rather than investor’s personal income.

Condo

Built in 2010

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Residence 30B at 123 Washington Street the largest one-bedroom layout in the building and a rare opportunity to experience iconic downtown living at its finest. This newly renovated, corner one-bedroom showcases sweeping views of Manhattans skyline and waterways through expansive windows, bathing the home in natural light. The interior is thoughtfully designed for modern living, featuring a sleek white lacquer kitchen with concealed Miele appliances and a minimalist aesthetic. Rich ebony-stained maple floors run throughout, while the oversized spa-like bathroom is outfitted with Italian crocodile-textured ceramic tile, a towel warmer, and premium fixtures. An in-unit washer/dryer completes the convenience of this luxurious home. Residents enjoy a suite of five-star amenities, including exclusive access to the state-of-the-art FIT fitness center, preferred dining reservations. Additional resident amenities include a digital lounge with flat screens and gaming systems, a media screening room, a caf, fitness center, and a private rooftop terrace offering panoramic views of New York City. Situated in the vibrant heart of the new downtown, the building is moments from the Freedom Tower, Battery Park, the Financial District, Tribeca, and every major subway line surrounded by world-class dining, shopping, and green spaces.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10006, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,605 (100%)
Owner Occupied HU	306 (11.7%)
Renter Occupied HU	1,922 (73.8%)
Vacant Housing Units	377 (14.5%)
Median Home Value	$1,093,023
Average Home Value	$1,164,624