177 Thompson St APT 27, New York, NY, 10012 | $5,801/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

177 Thompson St APT 27, New York, NY, 10012 | $5,801/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
6 Bath
5224 sft

35 Colt Rd, Summit, NJ, 07901

5 Bed
7 Bath
- sft

70 Barchester Way, Westfield, NJ, 07090

2 Bed
3 Bath
2297 sft

60 Beach St APT 6A, New York, NY, 10013

5 Bed
6 Bath
- sft

550 Arlington Ave, Westfield, NJ, 07090

Nearby investment properties with comparable prices

3 Bed
2 Bath
1265 sft

54 Mitchel Ln #B, Staten Island, NY, 10302

2 Bed
1 Bath
900 sft

1001 Shore Parkway #2B, Brooklyn, NY, 11228

1 Bed
1 Bath
835 sft

6 New Ln APT 7B, Staten Island, NY, 10305

- Bed
- Bath
3480 sft

1368 Clove Rd, Staten Island, NY, 10301

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 177 Thompson St APT 27, New York, NY, 10012 generates $9,799/mo in rent and, after a $2,291/mo payment, leaves $5,801/mo in cash flow. Total monthly income is $9,799/mo, and annual cash flow is $69,617/yr on $155,142 invested. Return on cash invested sits at 64.78% in year one, and rental yield is 25.13% on a $468,000 entry. Equity gained on principal adds $3,020/yr, while 5% annual appreciation builds toward $129,300 over five years. Five-year ROI reaches 346.57% and total cumulative return in cash sums $537,677. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $9,799/mo property income rather than buyer’s personal income.

Condo

Built in 1903

N/A lot

$N/A/sqft

$872 monthly HOA

More details about the property

Looking for a newly renovated home in the heart of Greenwich Village and above the well-renowned Carbone? This bright and spacious studio apartment is located on Thompson Street between Bleecker and Houston. With brand new appliances, a new bathroom, and recessed lighting, it offers modern comfort and style. As soon as you walk in, you'll notice the abundance of natural light that floods the apartment, making it feel open and airy. The layout provides space for relaxation and entertaining, with a separate kitchen area that enhances the apartment's functionality. Located just minutes away from the B, C, D, E, F, M, N, R, W, 1, and 6 trains, commuting around the city has never been easier. Plus, with an excellent live-in Super and pet-friendly policies, you can enjoy all the comforts of home without sacrificing convenience. And with its prime location, you'll have access to some of NYC's most charming restaurants, cafes, bars, lounges, and shops just steps away. Washington Square Park and NYU are just a couple of blocks away, making this apartment perfect for anyone looking to live in the heart of the city.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10012, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,191 (100%)
Owner Occupied HU	2,772 (18.2%)
Renter Occupied HU	10,378 (68.3%)
Vacant Housing Units	2,041 (13.4%)
Median Home Value	$1,397,017
Average Home Value	$1,448,345