21 S End Ave APT 528, New York, NY, 10280 | $1,380/mo Cash Flow

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 528, New York, NY, 10280 | $1,380/mo Cash Flow | Ziffy

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2538 sft

108 Forest St, Staten Island, NY, 10314

4 Bed
5 Bath
4045 sft

66 Normalee Road, Staten Island, NY, 10305

4 Bed
3 Bath
2216 sft

4 Vincent Ct, East Brunswick, NJ, 08816

4 Bed
4 Bath
2400 sft

28 Bay Ave, Keansburg, NJ, 07734

Nearby investment properties with comparable prices

5 Bed
2 Bath
- sft

96 W 17th St, Bayonne, NJ, 07002

2 Bed
4 Bath
- sft

746 Green Ln, Union, NJ, 07083

5 Bed
2 Bath
- sft

1375 Brookfall Ave, Union, NJ, 07083

4 Bed
2 Bath
- sft

773 Avenue E, Bayonne, NJ, 07002

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 528, New York, NY, 10280 earns $1,380/mo cash flow from $4,886/mo rent with a $2,570/mo payment. Total monthly income totals $4,886/mo, and annual cash flow totals $16,557/yr on $172,725 capital. ROI tracks 29.65% on current figures, and rental yield reads 11.17% at a $525,000 purchase. Equity gained on principal adds $3,388/yr, and 5% annual appreciation supports $145,048 over five years. Five-year ROI reaches 155.67% and total cumulative return in cash sums $268,881. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,886/mo property income instead of your personal income.

Condo

Built in 1988

N/A lot

$N/A/sqft

No HOA

More details about the property

Bright, quiet and full of promise this one-bedroom home in a full-service Battery Park City condominium faces southwest and looks out over a beautifully landscaped garden, delivering abundant natural light and a serene retreat from the city. Windows in every room flood the apartment with warm afternoon sun while keeping the space peaceful and private. Thoughtfully laid out, the residence includes an in-unit washer and dryer for everyday convenience. Although this home is ready for some TLC and personal finishing touches, its strong bones and great light make the possibilities endless refresh the kitchen, open the living area, or design a spa-like bath; the apartment is a perfect canvas for someone who wants to craft their ideal downtown sanctuary. Life at The Regatta blends comfort, community, and convenience. This full-service condo provides a 24-hour doorman, concierge, and live-in superintendent, along with a lush roof deck offering sweeping river and skyline views. A tranquil courtyard and bike storage add to the ease of living.

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