Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 Brooklyn at 150 W End Ave APT 5H, Brooklyn, NY, 11235 priced at $475,000 pairs $4,578/mo rent with $356/mo cash flow after a $2,325/mo payment. Total monthly income equals $4,578/mo, and annual cash flow comes to $4,271/yr on $157,463 invested. Return on cash invested is 22.62% in year one, and rental yield stands at 11.57% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 120.92% and total cumulative return in cash reaches $190,399. For financing, Ziffy Mortgage’s DSCR program evaluates $4,578/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1951
N/A lot
$N/A/sqft
$1,050 monthly HOA
Neighborhood data shown for ZIP Code: 11235, Brooklyn, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,528 (100%) |
| Owner Occupied HU | 12,309 (34.6%) |
| Renter Occupied HU | 21,027 (59.2%) |
| Vacant Housing Units | 2,192 ( 6.2%) |
| Median Home Value | $818,168 |
| Average Home Value | $852,087 |
Residential
34,125
Single Family
9,107
Multi-Family
25,018
Businesses
2,017
Date | Event | Price |
|---|---|---|
| 2024-07-25 | Price change | $475,000 |
| 2024-01-22 | Price change | $469,000 |
| 2023-12-11 | Price change | $473,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2020-08-13 | N/A | N/A | N/A | N/A |
| 2019-08-13 | N/A | N/A | N/A | N/A |
| 2018-08-13 | $263690.44 | N/A | $2,756,700 | 23.73% |
Listed by: Daniel Abramov - Licensed Real Estate Salesperson • Brooklyn Property Group LLC
Mls Name: StreetEasy
Mls ID: #1727747
