123 Washington St APT 33A, New York, NY, 10006 | 4.63% Rental Yield

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 33A, New York, NY, 10006 | 4.63% Rental Yield | Ziffy

For Sale

Currently Rented

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
- sft

327 Field Pl, Hillside, NJ, 07205

3 Bed
2 Bath
- sft

2670 Bancroft Ave, Union, NJ, 07083

4 Bed
2 Bath
1680 sft

84 Blackstone Rd, Port Reading, NJ, 07064

3 Bed
2 Bath
1200 sft

271 Seaver Ave, Staten Island, NY, 10305

Nearby investment properties with comparable prices

7 Bed
3 Bath
2040 sft

353 54th St, Brooklyn, NY, 11220

- Bed
- Bath
3192 sft

230 Livingston Ave, Staten Island, NY, 10314

4 Bed
3 Bath
2900 sft

667 Yetman Ave, Staten Island, NY, 10307

3 Bed
3 Bath
1988 sft

67 Sparkill Ave, Staten Island, NY, 10304

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 33A, New York, NY, 10006 offers a 4.63% rental yield on a $1,090,000 purchase with $4,206/mo rent. 29% in year one. Equity gained on principal adds $7,034/yr while 5% annual appreciation supports $301,147 over five years. Portfolio math shows five-year ROI at 16.69% and total cumulative return in cash at $58,944. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,206/mo property income against a $5,335/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2010

N/A lot

$N/A/sqft

$1,954 monthly HOA

More details about the property

Conveniently located just a couple of blocks from the several train stations and WTC . Surrounding by restaurants, shops and retail stores. Residence 33A boasts breathtaking water views and an abundance of sunlight from expansive west-facing windows. A charming 803 Square feet 1 bed 1 bath apartment with a spacious living room and city views.The open floor plan feels airy and easy to navigate. Amenities include, a state-of-the-art gym, a terrace with breathtaking views perfect for relaxation, 24 hour doorman, game rooms, media screening room, and a digital lounge. NYC subway trains options include, 1,N,R,W,4,5. Tenant in place until April, 2026. A 24 hour notice required to book a showing.

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