123 Washington St APT 45D, New York, NY, 10006 | 9.07% 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 45D, New York, NY, 10006 | 9.07% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3229 sft

67 BROOKSIDE TER, Clark, NJ, 07066

6 Bed
5 Bath
3894 sft

31 Oak Ave, Metuchen, NJ, 08840

2 Bed
3 Bath
1665 sft

90 Bay Street Lndg APT 8A, Staten Island, NY, 10301

3 Bed
3 Bath
2124 sft

50 Almond St, Staten Island, NY, 10312

Nearby investment properties with comparable prices

1 Bed
2 Bath
785 sft

21 S End Ave APT 623, New York, NY, 10280

6 Bed
3 Bath
- sft

687 Avenue E, Bayonne, NJ, 07002

6 Bed
4 Bath
19998 sft

824 Van Buren Ave, Elizabeth, NJ, 07201

6 Bed
5 Bath
- sft

170 Custer Ave, Jersey City, NJ, 07305

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

Rental property for sale in New York at 123 Washington St APT 45D, New York, NY, 10006 generates $6,612/mo in rent, after a $4,283/mo payment. Total monthly income is $6,612/mo. Return on cash invested sits at 19.1% in year one, and rental yield is 9.07% on a $875,000 entry. Equity gained on principal adds $5,646/yr, while 5% annual appreciation builds toward $241,746 over five years. Five-year ROI reaches 100.62% and total cumulative return in cash sums $289,667. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,612/mo property income rather than buyer’s personal income.

Condo

Built in 2010

N/A lot

$N/A/sqft

$999 monthly HOA

More details about the property

Sleek High-Floor One-Bedroom with Breathtaking Views This impeccably designed one-bedroom residence offers stunning views of the Manhattan skyline, One World Trade Center, and the Hudson River. The ultra-modern interior features a sleek white gloss kitchen with high-end Miele and SubZero appliances, custom Corian countertops, and a glass backsplash. The expansive living/dining area offers flexible layout options, built-in window seating, and Oak hardwood floors. The spa-like bathroom boasts designer crocodile-textured tiles, a transparent glass shower, a Corian vanity, and stainless steel towel warmer. Additional highlights include an in-unit washer/dryer and floor-to-ceiling windows that flood the space with natural light. Located in the prestigious W Downtown Hotel & Residences, this full-service luxury condominium offers world-class amenities, including a 24/7 doorman and concierge, a state-of-the-art fitness center, a private rooftop terrace with panoramic views, an indoor lounge and a screening room. Situated in the heart of downtown Manhattan, 123 Washington Street provides unparalleled access to the WTC transit hub, Brookfield Place, Hudson Eats, Oculus Mall, Battery Park, Whole Foods, and dozens of top-rated restaurants, making it a prime location for luxury living.

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