Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 New York at 123 Washington St APT 44A, New York, NY, 10006 priced at $1,145,000 pairs $10,806/mo rent with $1,280/mo cash flow after a $5,604/mo payment. Total monthly income equals $10,806/mo, and annual cash flow comes to $15,361/yr on $370,980 invested. Return on cash invested is 24.51% in year one, and rental yield stands at 11.33% on a $1,145,000 basis. Equity gained on principal adds $7,389/yr, and 5% annual appreciation accumulates to $316,342 by year five. Five-year ROI measures 130.29% and total cumulative return in cash reaches $483,348. For financing, Ziffy Mortgage’s DSCR program evaluates $10,806/mo property income against a $5,604/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2010
N/A lot
$N/A/sqft
$1,880 monthly HOA
Neighborhood data shown for ZIP Code: 10006, New York, NY area.
| 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 |
Residential
2,816
Single Family
4
Multi-Family
2,812
Businesses
542
Date | Event | Price |
|---|---|---|
| 2024-07-01 | Price change | $1,145,000 |
| 2024-05-28 | Price change | $1,275,000 |
| 2024-05-05 | Price change | $1,295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-10 | N/A | N/A | $105,070 | 4.21% |
| 2022-08-10 | N/A | N/A | $100,823 | N/A |
| 2021-08-10 | N/A | N/A | $100,823 | -9.68% |
Listed by: Richard Nassimi - Licensed Associate Real Estate Broker • Douglas Elliman
Mls Name: StreetEasy
Mls ID: #22300481
