205 E 77th St #8AJ, New York, NY, 10075 | $1,421/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
1327 sft

531 Classon Ave #1B, Brooklyn, NY, 11238

3 Bed
3 Bath
1877 sft

160 Central Park S #915, New York, NY, 10019

7 Bed
11 Bath
9800 sft

8 Orchard Lane, Old Westbury, NY, 11568

1 Bed
1 Bath
- sft

77 Bleecker St APT 802, New York, NY, 10012

Nearby investment properties with comparable prices

2 Bed
2 Bath
1481 sft

100 Paterson Plank Rd APT 523, Jersey City, NJ, 07307

2 Bed
2 Bath
1481 sft

100 Paterson Plank Rd APT 323, Jersey City, NJ, 07307

8 Bed
2 Bath
3780 sft

1822 Seward Avenue, Bronx, NY, 10473

3 Bed
2 Bath
1173 sft

536 Bloomfield St #2, Hoboken, NJ, 07030

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 205 E 77th St #8AJ, New York, NY, 10075 with 5% annual appreciation on a $1,295,000 basis while $13,922/mo rent supports operations. Total monthly income totals $13,922/mo and a $6,338/mo payment preserves $1,421/mo for cash returns. Annual cash flow comes to $17,047/yr on $419,580 deployed, and return on cash invested reaches 24.43% in year one. Equity gained on principal adds $8,356/yr, and five-year appreciation sums $357,785 alongside rental yield of 12.9%. Five-year ROI measures 131.66% and total cumulative return in cash totals $552,402.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $13,922/mo property income versus a $6,338/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in 1962

N/A lot

$N/A/sqft

$3,854 monthly HOA