20 West St APT 28A, New York, NY, 10004 | 7.9% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

20 West St APT 28A, New York, NY, 10004 | 7.9% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
- sft

18 Lasalle Ave, Cranford, NJ, 07016

4 Bed
3 Bath
- sft

236 Broadway, Clark, NJ, 07066

1 Bed
2 Bath
1592 sft

90 Bay Street Lndg APT 7B, Staten Island, NY, 10301

4 Bed
3 Bath
3500 sft

139 Finlay St, Staten Island, NY, 10307

Nearby investment properties with comparable prices

4 Bed
3 Bath
- sft

945 Wendy Ct, Union, NJ, 07083

7 Bed
4 Bath
- sft

62 Stegman St, Jersey City, NJ, 07305

4 Bed
1 Bath
1432 sft

570 Van Duzer St, Staten Island, NY, 10304

3 Bed
2 Bath
- sft

148 STONEHENGE TERRACE, Clark, NJ, 07066

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 20 West St APT 28A, New York, NY, 10004 priced at $820,000 pairs $5,396/mo rent with after a $4,013/mo payment. Total monthly income equals $5,396/mo. Return on cash invested is 13.2% in year one, and rental yield stands at 7.9% on a $820,000 basis. Equity gained on principal adds $5,291/yr, and 5% annual appreciation accumulates to $226,551 by year five. Five-year ROI measures 69.83% and total cumulative return in cash reaches $188,399. For financing, Ziffy Mortgage’s DSCR program evaluates $5,396/mo property income against a $4,013/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 1930

N/A lot

$N/A/sqft

$1,171 monthly HOA

More details about the property

STATUE OF LIBERTY AND RIVER VIEWS, LIGHT, AND SIZE!! Everything you could want in a luxury doorman building in Fidi! Unit 28A is a 756sqft studio PLUS home office that can easily be used as a 1 bedroom home. The two large picture windows face West and features views of the Hudson River while providing great natural light. A large separate kitchen complete with full-sized refrigerator, dishwasher, microwave and stove opens into a large living room area with separate space for dining table and more. The home office/bedroom area can fit a queen sized bed, and multiple closets throughout the unit provide ample storage. A foyer offers more usable square footage. The bathroom features marble tile, soaking tub and updated fixtures. Schedule a showing now this one is not to be missed! The Downtown Club at 20 West Street is a landmarked full-service condominium building featuring a 24-hour doorman and concierge service, one of the largest gyms in the Financial District (complete with state-of-the-art equipment, spinning studio, massage room, and steam rooms), a media room, a landscaped garden terrace, and a roof top with stunning panoramic views of NY harbor and beyond. The Downtown Club is conveniently located near transportation (red, green, yellow subway lines, Fulton Street Hub), bars, restaurants, the new Fidi Whole Foods, World Trade Center, Brookfield Place, New York Stock Exchange, world-class shopping, and Battery Park.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10004, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,589 (100%)
Owner Occupied HU	383 (14.8%)
Renter Occupied HU	1,792 (69.2%)
Vacant Housing Units	414 (16.0%)
Median Home Value	$1,496,988
Average Home Value	$1,488,773