154 W 77th St APT 4R, New York, NY, 10024 | $412/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

154 W 77th St APT 4R, New York, NY, 10024 | $412/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
1 Bath
- sft

300 W 23rd St APT 3I, New York, NY, 10011

7 Bed
5 Bath
- sft

145 W 1st St, Bayonne, NJ, 07002

4 Bed
4 Bath
1645 sft

45 Fairlawn Loop, Staten Island, NY, 10308

5 Bed
3 Bath
1792 sft

70 Livingston Ave, Edison, NJ, 08820

Nearby investment properties with comparable prices

1 Bed
1 Bath
- sft

25 W 64th St APT 7D, New York, NY, 10023

2 Bed
2 Bath
1229 sft

4315 Park Ave APT 2B, Union City, NJ, 07087

4 Bed
2 Bath
1825 sft

61 Kenwood Pl, East Orange, NJ, 07018

2 Bed
2 Bath
929 sft

139 Lake St UNIT 1, Jersey City, NJ, 07306

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 New York at 154 W 77th St APT 4R, New York, NY, 10024 priced at $465,000 converts $4,842/mo rent into $412/mo cash flow after a $2,276/mo obligation. Total monthly income equals $4,842/mo, and annual cash flow totals $4,941/yr on $154,148 invested. Return on cash invested prints 23.11% in year one, and rental yield reads 12.5% against a $465,000 entry. Equity gained on principal adds $3,001/yr, while 5% annual appreciation compiles into $128,471 by year five. Five-year ROI reaches 124.4% and total cumulative return in cash sums $191,759. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,842/mo property income covering a $2,276/mo payment, not borrower’s personal income.

Condo

Built in 1900

N/A lot

$N/A/sqft

$1,325 monthly HOA

More details about the property

Congratulations - you just found the best deal on the Upper West Side! Welcome to this 1-Bedroom Upper West Side gem, situated in a well-maintained, nine-unit co-op located on one of the most idyllic blocks in the neighborhood. Apartment 4R is the perfect blend of historic charm and future possibilities. High ceilings and south-facing windows create a bright and airy atmosphere, while offering peaceful city views and an abundance of natural light throughout the day. Ready to move in, this apartment also offers renovation potential, allowing you to customize the space to your personal style and day-to-day needs. There is a video intercom system installed and washer/dryer + dishwashers are allowed with building approval. Pied--terres, co-purchasing, gifting, and parents buying for children are allowed. Pets are allowed case by case. Sublets are allowed one year at at time after two years of ownership and subject to board approval. 154 West 77th Street offers the best of the Upper West Side. With easy access to Central Park, Riverside Park, Museum of Natural History and Beacon Theatre, you have some of the most iconic attractions right at your doorstep. Enjoy the neighborhoods renowned dining options, shopping, and easy access to transportationall just minutes away.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10024, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	34,255 (100%)
Owner Occupied HU	10,791 (31.5%)
Renter Occupied HU	19,161 (55.9%)
Vacant Housing Units	4,303 (12.6%)
Median Home Value	$1,690,841
Average Home Value	$1,553,022