20 Pine St APT 711, New York, NY, 10005 | $1,445/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

20 Pine St APT 711, New York, NY, 10005 | $1,445/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
6 Bath
- sft

200 Avon Rd, Westfield, NJ, 07090

5 Bed
5 Bath
3255 sft

457 Maine Ave, Staten Island, NY, 10314

4 Bed
4 Bath
2277 sft

77 Greenwich St #37A, New York, NY, 10006

1 Bed
1 Bath
870 sft

199 Conover St #3D, Brooklyn, NY, 11231

Nearby investment properties with comparable prices

3 Bed
2 Bath
1300 sft

7608 11th Ave, Brooklyn, NY, 11228

4 Bed
4 Bath
1914 sft

154 Howard Ave, Staten Island, NY, 10301

5 Bed
3 Bath
2110 sft

36 Shaw Pl, Staten Island, NY, 10302

5 Bed
3 Bath
3690 sft

42-46 Catherine St, Staten Island, NY, 10302

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

Investment property for sale in New York at 20 Pine St APT 711, New York, NY, 10005 offers a 11.52% rental yield on a $1,049,000 purchase with $10,068/mo rent. Total monthly income registers $10,068/mo, and a $5,134/mo payment leaves $1,445/mo available for distribution. Annual cash flow reaches $17,343/yr on $339,876 to close, and return on cash invested stands at 25.47% in year one. Equity gained on principal adds $6,769/yr while 5% annual appreciation supports $289,819 over five years. Portfolio math shows five-year ROI at 135.31% and total cumulative return in cash at $459,892. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $10,068/mo property income against a $5,134/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1928

N/A lot

$N/A/sqft

$1,618 monthly HOA

More details about the property

Unit #711 is a large flex 2 bedroom with over 1,223 sq/ft of living space. Unit has 12ft beamed ceiling, refinished hardwood floors, Sub-Zero Refrigerator, Miele Oven, Dishwasher, Custom Wood Cabinetry and LG Washer / Dryer. Chef's kitchen with a beautiful kitchen island. Contact Andy Lu to inquire further or schedule an in-person tour. Great investment opportunity with tenant in-placed through November 2025. 20 Pine Street The Collection by Armani Casa provides one of the finest amenity packages in the city. Offering 24 hours Concierge / Doorman services, Fitness Center with a Yoga / Pilates Studio, Turkish Hamman Steam Room, Swimming Pool, Dry Saunas, Massage Rooms, Resident's Lounge with Wifi, Roof Terrace, Library, Golf Simulator, Billiards Room and Valet Services. Conveniently located near 2, 3, 4, 5, J & Z trains. There is currently a capital assessment of $135.21 through 2026

Neighborhood Data

Neighborhood data shown for ZIP Code: 10005, New York, NY area.

Housing Distribution

Housing Statistics

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