123 Washington St APT 50H, New York, NY, 10006 | $1,217/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 50H, New York, NY, 10006 | $1,217/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2183 sft

260 Suydam Ave, Jersey City, NJ, 07304

4 Bed
5 Bath
3728 sft

445 Topping Hill Rd, Westfield, NJ, 07090

4 Bed
4 Bath
3010 sft

460 Darlington Ave, Staten Island, NY, 10309

3 Bed
2 Bath
1520 sft

944 81st St, Brooklyn, NY, 11228

Nearby investment properties with comparable prices

4 Bed
3 Bath
- sft

5 Penn Rd, Cranford, NJ, 07016

Investment Property+ 2 more

5 Bed
4 Bath
- sft

152 W 30th St, Bayonne, NJ, 07002

4 Bed
4 Bath
- sft

164 Parkside Dr, Union, NJ, 07083

4 Bed
3 Bath
2248 sft

380 Meisel Ave, Springfield, NJ, 07081

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 50H, New York, NY, 10006 listed at $799,000 pairs $6,553/mo rent with a $3,911/mo payment to leave $1,217/mo cash flow. Total monthly income runs $6,553/mo, and annual cash flow reaches $14,605/yr on $262,871 cash to close. Return on cash invested measures 25.62% in year one, and rental yield registers 9.84% at a $799,000 basis. Equity gained on principal adds $5,156/yr, and annual property appreciation at 5% supports $220,749 by year five. Five-year ROI tracks 134.07% and total cumulative return in cash totals $352,434. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,553/mo property income relative to a $3,911/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2010

N/A lot

$N/A/sqft

No HOA

More details about the property

PRICED TO SELL A one bedroom offering south exposures and breathtaking views of the Hudson River, downtown Manhattan, and the Statue of Liberty from every room. The apartment boasts a modern open kitchen with sleek white lacquer cabinetry and Miele & Sub-Zero appliances. The bedroom features floor-to-ceiling windows with city views. The en-suite bath features Italian designed textured tiles, Corian vanity, and a heated towel rack. Washer/dryer in unit for your convenience. 123 Washington street is a full-service doorman building with amenities such as, a state of the art fitness center with spa services & sauna, rooftop terrace with 360 degree views, residents lounge, and a media screening room. Conveniently located near: One World Trade Center, The Oculus, Brookfield Place for shopping & dining, Battery Park, as well as A/C/E/J/Z/R/W/1/2/3/4/5 subway lines and The Path.

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