220 E 54th St APT 11B, New York, NY, 10022 | $86/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

220 E 54th St APT 11B, New York, NY, 10022 | $86/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
571 sft

30 E 29th St #19B, New York, NY, 10016

4 Bed
2 Bath
3000 sft

392 Chelsea St, Staten Island, NY, 10307

3 Bed
2 Bath
- sft

1237 81st Street, Brooklyn, NY, 11228

- Bed
4 Bath
3465 sft

156 Avenue U, Brooklyn, NY, 11223

Nearby investment properties with comparable prices

9 Bed
4 Bath
- sft

128 Ridge St #130, Newark, NJ, 07104

8 Bed
4 Bath
- sft

443 Norwood St #4, East Orange, NJ, 07018

- Bed
1 Bath
571 sft

330 E 38th St APT 41H, New York, NY, 10016

1 Bed
1 Bath
558 sft

155 E 34th St APT 15H, New York, NY, 10016

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 220 E 54th St APT 11B, New York, NY, 10022 offers a 11.13% rental yield on a $750,000 purchase with $6,956/mo rent. Total monthly income registers $6,956/mo, and a $3,671/mo payment leaves $86/mo available for distribution. Annual cash flow reaches $1,026/yr on $246,750 to close, and return on cash invested stands at 20.48% in year one. Equity gained on principal adds $4,840/yr while 5% annual appreciation supports $207,211 over five years. Portfolio math shows five-year ROI at 109.77% and total cumulative return in cash at $270,870. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,956/mo property income against a $3,671/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1962

N/A lot

$N/A/sqft

$1,862 monthly HOA

More details about the property

Welcome to your dream home in the heart of Midtown! This perfectly appointed and renovated one-bedroom, one-bathroom apartment boasts an expansive 290 square foot private outdoor terrace. The spacious layout features stunning interiors with hardwood floors, ample closet space, stainless steel appliances, a marble backsplash with quartz countertops, and a marble-tiled bathroom. Option to buy furnished separately just bring your bags and move in. Prime Location: Just one block to the subway (E, M, 6) and a quick walk to work, ensuring you are always well-connected. Full-Service Building & Amenities: Enjoy the amenities of a lovely 24-hour doorman in a meticulously maintained co-op building. The Leslie House offers a beautifully furnished roof deck, in-building laundry, storage lockers, bike storage, and a parking garage. Strong Co-op Financials: The co-op is in excellent financial standing with the building's mortgage expected to be fully paid off in 2027. There is currently an assessment of $147/month which goes towards paying the building's mortgage. Flexible Policies: Parents buying for children, pied--terres, sublets, and pets are alllowed up to 25 pounds. Come see why everyone enjoys living at The Leslie House and make this Midtown outdoor oasis your own!

Neighborhood Data

Neighborhood data shown for ZIP Code: 10022, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,279 (100%)
Owner Occupied HU	11,002 (40.3%)
Renter Occupied HU	11,015 (40.4%)
Vacant Housing Units	5,262 (19.3%)
Median Home Value	$1,223,949
Average Home Value	$1,331,078