








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 126 Waverly Pl APT 2F, New York, NY, 10011 priced at $1,995,000 converts $5,600/mo rent into after a $9,765/mo obligation. Total monthly income equals $5,600/mo. Return on cash invested prints 2.57% in year one, and rental yield reads 3.37% against a $1,995,000 entry. Equity gained on principal adds $12,873/yr, while 5% annual appreciation compiles into $551,182 by year five. Five-year ROI reaches 11.68% and total cumulative return in cash sums $75,489. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,600/mo property income covering a $9,765/mo payment, not borrower’s personal income.
Condo
Built in 1986
N/A lot
$N/A/sqft
$1,865 monthly HOA
Neighborhood data shown for ZIP Code: 10011, New York, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,957 (100%) |
| Owner Occupied HU | 10,815 (30.9%) |
| Renter Occupied HU | 19,813 (56.7%) |
| Vacant Housing Units | 4,329 (12.4%) |
| Median Home Value | $1,184,111 |
| Average Home Value | $1,321,727 |
Residential
32,777
Single Family
554
Multi-Family
32,223
Businesses
2,828
Date | Event | Price |
|---|---|---|
| 2025-03-24 | Listed for sale | $1,995,000 |
| 1997-06-25 | Sold | $445,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | $22497.00 | 3.71% | $192,118 | 5.43% |
| 2023-03-25 | $21692.00 | N/A | $182,215 | 0.29% |
| 2022-03-25 | N/A | N/A | $181,685 | 11.37% |



Listed by: Robert Varvara • Compass
Mls Name: StreetEasy
Mls ID: #S1761237