205 E 77th St APT 10B, New York, NY, 10075 | 7.81% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

205 E 77th St APT 10B, New York, NY, 10075 | 7.81% Rental Yield | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1502 sft

11 Irving St #2, Jersey City, NJ, 07307

2 Bed
2 Bath
1000 sft

407 Park Ave S APT 20A, New York, NY, 10016

3 Bed
2 Bath
- sft

19 Orchard Rd, Maplewood, NJ, 07040

- Bed
3 Bath
3120 sft

5812 New Utrecht Ave, Brooklyn, NY, 11219

Nearby investment properties with comparable prices

3 Bed
2 Bath
- sft

3 Bonn Pl #2, Weehawken, NJ, 07086

2 Bed
2 Bath
- sft

113 34th St, Union City, NJ, 07087

1 Bed
1 Bath
- sft

245 E 72nd St APT 8G, New York, NY, 10021

1 Bed
1 Bath
- sft

30 W 60th St APT 6K, New York, NY, 10023

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 APT 10B, New York, NY, 10075 listed at $750,000 pairs $4,879/mo rent with a $3,671/mo payment. Total monthly income runs $4,879/mo. Return on cash invested measures 9.87% in year one, and rental yield registers 7.81% at a $750,000 basis. Equity gained on principal adds $4,840/yr, and annual property appreciation at 5% supports $207,211 by year five. Five-year ROI tracks 53.09% and total cumulative return in cash totals $130,998. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,879/mo property income relative to a $3,671/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1962

N/A lot

$N/A/sqft

$1,966 monthly HOA

More details about the property

This charming one-bedroom, one-bathroom residence in the Dover House offers delightful living within a full-service cooperative on the Upper East Side. Bathed in sunlight from its southern exposure, this spacious apartment is waiting for your vision Step into a welcoming foyer that seamlessly transitions into the dining area and spacious living room, all flooded with natural light. The kitchen boasts beautiful eastern light. The sizable bedroom easily fits a king-sized bed and boasts a fantastic master closet. Residents of the Dover House enjoy a host of amenities, including recently renovated corridors, rentable storage, bicycle storage, and a beautifully furnished rooftop deck. Pets are welcome, and certain units may be equipped with washers/dryers with board approval. Pieds--terre are considered on a case-by-case basis, and subleasing is permitted after two years for up to two years. *Please note photos are virtually staged