205 E 77th St #8AJNew YorkNY10075
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 205 E 77th St #8AJ, New York, NY, 10075 in New York deserves attention. This $1,295,000 property earns $13,922/mo in rent, a 12.9% gross yield, and nets $1,421/mo after the $5,823/mo payment. DSCR 2.39 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $357,785 compounds alongside $11,927/yr in yearly equity build, for a total cumulative return of $601,968.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.9% | 4.8% |
| Monthly Cash Flow | $1,421 | $28,500 |
City averages based on New York market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $13,922 |
| Total Monthly Debt Service | $11,987 |
| DSCR Ratio | 1.16x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1962
N/A lot
$N/A/sqft
$3,854 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Condo
Built in 1962
N/A lot
$N/A/sqft
$3,854 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices