21 S End Ave APT 214, New York, NY, 10280 | 8.83% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

21 S End Ave APT 214, New York, NY, 10280 | 8.83% Rental Yield | Ziffy

For Sale

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
1800 sft

1036 Willowbrook Rd, Staten Island, NY, 10314

6 Bed
5 Bath
3792 sft

177 Mundy Ave, Edison, NJ, 08820

4 Bed
5 Bath
4200 sft

476 Saint George Rd, Staten Island, NY, 10306

5 Bed
6 Bath
- sft

7 Cornell Cir, Clark, NJ, 07066

Nearby investment properties with comparable prices

4 Bed
3 Bath
- sft

1209 Wyoming Dr, Mountainside, NJ, 07092

Currently Rented+ 4 more

6 Bed
3 Bath
3700 sft

158 W 8Th St, Bayonne, NJ, 07002

3 Bed
2 Bath
1768 sft

35 Ely Ave, Staten Island, NY, 10312

2 Bed
4 Bath
2490 sft

50 Topside Ln, Staten Island, NY, 10309

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 21 S End Ave APT 214, New York, NY, 10280 listed at $910,000 pairs $6,696/mo rent with a $4,454/mo payment. Total monthly income runs $6,696/mo. Return on cash invested measures 15.18% in year one, and rental yield registers 8.83% at a $910,000 basis. Equity gained on principal adds $5,872/yr, and annual property appreciation at 5% supports $251,416 by year five. Five-year ROI tracks 80.77% and total cumulative return in cash totals $241,807. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,696/mo property income relative to a $4,454/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1988

N/A lot

$N/A/sqft

$1,450 monthly HOA

More details about the property

INVESTOR'S DREAM The sales price was reduced an additional $55k to $910,000total reductions now at $80k from the original list price. The unit needs a refresher for the kitchen and the bathroom and the Owner is forgoing making these improvements in favor of reducing the price. BUILD YOUR DREAM APARTMENT Take the savings from the price reductions and build it just as you want. IT'S ALL ABOUT THE VIEW This West-facing waterfront duplex offers breathtaking views of the Hudson River. The unit boasts 18-foot cathedral ceilings that produce an abundance of natural light. Enjoy the mesmerizing Hudson River views through double-height windows in this spacious one-bedroom condo. Downstairs has marble floors while the loft has carpet. In-unit washer and dryer. Generous closet space. Tenant in place until August 2025, but there is an early termination clause for a sale. THE REGATTA and BATTERY PARK CITY The apartment is situated in The Regatta, an upscale, full-service condominium. Enjoy access to a stunning roof deck showcasing 360-degree views. Common storage, resident courtyard, bike room, and pet-friendly. The Regatta is located on the southern tip of Battery Park City. Step outside the front door to tree-lined streets and the beginning of the Hudson River Park, which now extends up the West Side Highway. Enjoy walks and jogs up to the Boat Marina and Brookfield Place, chock full of shops and restaurants. Further up are Piers 25 and 26 with basketball and tennis courts, putt-putt golf, beach volleyball, dining spots, and more!

Neighborhood Data

Neighborhood data shown for ZIP Code: 10280, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,426 (100%)
Owner Occupied HU	1,550 (28.6%)
Renter Occupied HU	3,384 (62.4%)
Vacant Housing Units	492 ( 9.1%)
Median Home Value	$1,096,026
Average Home Value	$1,315,710