








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $5,721/mo, and a $8,443/mo payment. Purchase price stands at $1,725,000, and rental yield measures 3.98% with $5,721/mo rent. Return on cash invested shows 2.41% in year one, and 5% annual appreciation builds toward $476,586 over five years. Five-year ROI reaches 11.56% and total cumulative return in cash records $64,616. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,721/mo property income covering a $8,443/mo payment rather than investor’s personal income.
Condo
Built in 2008
N/A lot
$N/A/sqft
$1,891 monthly HOA
Neighborhood data shown for ZIP Code: 10005, New York, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,939 (100%) |
| Owner Occupied HU | 858 (12.4%) |
| Renter Occupied HU | 4,911 (70.8%) |
| Vacant Housing Units | 1,170 (16.9%) |
| Median Home Value | $1,555,556 |
| Average Home Value | $1,549,382 |
Residential
6,784
Single Family
3
Multi-Family
6,781
Businesses
676
Date | Event | Price |
|---|---|---|
| 2025-05-05 | Listed for sale | $1,725,000 |
| 2023-01-20 | Listing removed | N/A |
| 2023-01-13 | Listed for rent | $7,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-06 | $32949.00 | 2.06% | $272,016 | 4.59% |
| 2023-05-06 | $32283.00 | N/A | $260,077 | 0.11% |
| 2022-05-06 | N/A | N/A | $259,792 | 4.10% |



Listed by: Grace Yu • PAIP
Mls Name: StreetEasy
Mls ID: #S1769517