210 Warren St #22CNew YorkNY10282
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 3.54% gross rental yield, 210 Warren St #22C, New York, NY, 10282 in New York is priced for capital growth, not immediate cash flow. The $1,678,750 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $463,808 by year five, with $15,461/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.66) qualifies for non-U.S. residents without personal income documents.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.5% | 4.8% |
| Monthly Cash Flow | $(10,332) | $28,500 |
City averages based on New York market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,952 |
| Total Monthly Debt Service | $14,616 |
| DSCR Ratio | 0.34x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2004
N/A lot
$N/A/sqft
$4,074 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10282, New York, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,418 (100%) |
| Owner Occupied HU | 206 ( 8.5%) |
| Renter Occupied HU | 1,827 (75.6%) |
| Vacant Housing Units | 385 (15.9%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,580,671 |
Housing Distribution
Address Breakdown
Residential
2,777
Single Family
1
Multi-Family
2,776
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Condo
Built in 2004
N/A lot
$N/A/sqft
$4,074 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10282, New York, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,418 (100%) |
| Owner Occupied HU | 206 ( 8.5%) |
| Renter Occupied HU | 1,827 (75.6%) |
| Vacant Housing Units | 385 (15.9%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,580,671 |
Housing Distribution
Address Breakdown
Residential
2,777
Single Family
1
Multi-Family
2,776
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices