21 S End Ave APT 623, New York, NY, 10280 | $1,548/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 623, New York, NY, 10280 | $1,548/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2625 sft

38 Windsor Court, Staten Island, NY, 10314

4 Bed
3 Bath
- sft

9 Stony Hill Ct, Summit, NJ, 07901

3 Bed
3 Bath
1968 sft

264 Fisher Ave, Staten Island, NY, 10307

6 Bed
4 Bath
3758 sft

421 Walnut St, Roselle, NJ, 07203

Nearby investment properties with comparable prices

9 Bed
3 Bath
39996 sft

138 Goldsmith Ave, Newark, NJ, 07112

6 Bed
4 Bath
19998 sft

824 Van Buren Ave, Elizabeth, NJ, 07201

4 Bed
5 Bath
2135 sft

161 Kimberly Rd, Union, NJ, 07083

3 Bed
2 Bath
- sft

321 Linda Dr, Mountainside, NJ, 07092

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 623, New York, NY, 10280 uses $287,875 cash to close to unlock $18,571/yr annual cash flow and $1,548/mo monthly cash flow. Total monthly income runs $7,391/mo, and a $4,283/mo payment keeps the spread at $1,548/mo. Purchase price stands at $875,000, and rental yield measures 10.14% with $7,391/mo rent. Return on cash invested shows 26.51% in year one, and 5% annual appreciation builds toward $241,746 over five years. Five-year ROI reaches 138.86% and total cumulative return in cash records $399,743. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $7,391/mo property income covering a $4,283/mo payment rather than investor’s personal income.

Condo

Built in 1988

N/A lot

$N/A/sqft

No HOA

More details about the property

Renovation just completed! This sophisticated Battery Park City residence blends cutting-edge technology with timeless design. Enjoy Hudson River and WTC views through oversized double-pane, sound-laminated, argon-filled windows that bathe the home in natural light. The chefs kitchen showcases impeccable craftsmanship an integrated Blomberg refrigerator with ice maker, Smeg professional range, Miele Knock-2-Open lighted dishwasher, and Calacatta Miraggio Duo quartz surfaces and backsplash, all accented by Grohe fixtures. The powder room features a Toto automated toilet with automatic seat/lid and Grohe fixtures. A Miele washer with TwinDos (automatic detergent and steam) and Miele heat-pump dryer with steam make laundry effortless. Elegant long-plank European oak flooring flows throughout. The fully integrated Lutron RadioRA2 system manages dim-to-warm LED lighting, temperature, and shades via keypad, app, or voice (Hey Siri). Motorized sheer shades in the living and bedroom, plus blackout shades in the bedroom, create effortless ambiance and privacy. The ensuite marble bath offers a whirlpool tub, rain shower, and Grohe fixtures. Two custom-built walk-in closets with adjustable cabinetry provide abundant storage, while solid core interior doors with Baldwin Estate hardware add a refined touch. A truly move-in-ready smart home of exceptional quality - luxurious, quiet, and ideally positioned at the edge of the Hudson.

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