128 Willow St APT 4F, Brooklyn, NY, 11201 | 9.23% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

128 Willow St APT 4F, Brooklyn, NY, 11201 | 9.23% Rental Yield | Ziffy

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
1 Bath
453 sft

57 Montague St APT 2E, Brooklyn, NY, 11201

4 Bed
5 Bath
- sft

1120 Peach Tree Ln, Mountainside, NJ, 07092

6 Bed
10 Bath
5130 sft

18 Helena Rd, Staten Island, NY, 10304

5 Bed
4 Bath
- sft

716 Shackamaxon Dr, Westfield, NJ, 07090

Nearby investment properties with comparable prices

4 Bed
2 Bath
3000 sft

354 54th St Street, Brooklyn, NY, 11220

7 Bed
4 Bath
2100 sft

445 53rd St, Brooklyn, NY, 11220

5 Bed
4 Bath
2750 sft

2404 Park Pl, Scotch Plains, NJ, 07076

5 Bed
4 Bath
- sft

2242 Shawnee Path, Scotch Plains, NJ, 07076

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 Brooklyn at 128 Willow St APT 4F, Brooklyn, NY, 11201 generates $8,850/mo in rent, after a $5,629/mo payment. Total monthly income is $8,850/mo. Return on cash invested sits at 17.97% in year one, and rental yield is 9.23% on a $1,150,000 entry. Equity gained on principal adds $7,421/yr, while 5% annual appreciation builds toward $317,724 over five years. Five-year ROI reaches 95.27% and total cumulative return in cash sums $354,969. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $8,850/mo property income rather than buyer’s personal income.

Condo

Built in 1925

N/A lot

$N/A/sqft

$1,914 monthly HOA

More details about the property

Bring your vision to one of Brooklyn Heights most beloved prewar buildings. Apartment 4F at 128 Willow Street is a gracious two-bedroom, one-bath home with a classic layout. Located in a well-run elevator building with a part-time doorman and live-in super, this apartment offers scale, charm, and potential in equal measure. The home features original prewar details including 9-foot ceilings, elegant moldings, and beautifully maintained hardwood floors. Oversized windows in every room overlook the buildings quiet courtyard, bringing in consistent light throughout the day. The current kitchen and bathroom, both windowed, are ready for updates. Both bedrooms are well-proportioned and privately set away from the living and dining area. There are multiple closets, and the building permits dishwashers and washer/dryers with board approval. 128 Willow Street is a pet-friendly co-op with excellent amenities including bike storage, a locked package room, a shared garden, central laundry, and private storage units. Perfectly positioned in the heart of Brooklyn Heights, just one block from the Promenade and moments from Montague Street, the waterfront at Brooklyn Bridge Park, and a wealth of cafes, restaurants, and neighborhood institutions. Easily accessible to the 2, 3, 4, 5, R, A, and C trains and multiple Citi Bike stations.

Neighborhood Data

Neighborhood data shown for ZIP Code: 11201, Brooklyn, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	38,878 (100%)
Owner Occupied HU	10,690 (27.5%)
Renter Occupied HU	23,599 (60.7%)
Vacant Housing Units	4,589 (11.8%)
Median Home Value	$1,369,636
Average Home Value	$1,410,575