23 Waverly Pl APT 3B, New York, NY, 10003 | 7.31% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

23 Waverly Pl APT 3B, New York, NY, 10003 | 7.31% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
766 sft

4 Beacon Way APT 900, Jersey City, NJ, 07304

2 Bed
1 Bath
- sft

424 Martin St, Roselle, NJ, 07203

Currently Rented+ 1 more

12 Bed
6 Bath
4920 sft

6909 15th Ave, Brooklyn, NY, 11228

2 Bed
2 Bath
1152 sft

17 Country Ln, Staten Island, NY, 10312

Nearby investment properties with comparable prices

$ 510,000

ROI

Cash Flow/m

2 Bed
1 Bath
- sft

133 Summit Avenue Unit 10 #10, Summit, NJ, 07901

2 Bed
2 Bath
1010 sft

67 Virginia Ave, Jersey City, NJ, 07304

- Bed
- Bath
- sft

203-205 Martin Luther King Drive, Jersey City, NJ, 07305

1 Bed
1 Bath
1080 sft

186 Wayne St APT 110D, Jersey City, NJ, 07302

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 23 Waverly Pl APT 3B, New York, NY, 10003 offers a 7.31% rental yield on a $510,000 purchase with $3,107/mo rent. 93% in year one. Equity gained on principal adds $3,291/yr while 5% annual appreciation supports $140,904 over five years. Portfolio math shows five-year ROI at 92.83% and total cumulative return in cash at $155,751. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,107/mo property income against a $2,496/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1891

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to residence 3B - located in the coveted 23 Waverly Place. This large, bright studio is turn-key ready; featuring freshly renovated bathroom and kitchen. Three large windows that provide spectacular light in the main room, and clever storage solutions are found throughout the apartment. A large closet and two massive overhead compartments serve as plenty of storage for the occupants of #3B. Just steps away from Washington Square Park, the location of Waverly Mews could not be more ideal. The Iron Gated courtyard/entryway provides extra security, and there are many subway and transportation options in the immediate area. A landscaped roof-deck is available for your enjoyment, and the new courtyard project will be completed soon, providing an extra outdoor oasis. Laundry in the building, and virtual door service available as well. Sublets allowed after two years of primary residence. Pied a terre, co-purchases, and gifting allowed.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10003, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	32,236 (100%)
Owner Occupied HU	8,911 (27.6%)
Renter Occupied HU	19,242 (59.7%)
Vacant Housing Units	4,083 (12.7%)
Median Home Value	$1,114,519
Average Home Value	$1,316,464