23 Waverly Pl APT 3W, New York, NY, 10003 | $280/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

23 Waverly Pl APT 3W, New York, NY, 10003 | $280/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1153 sft

80 John St APT 11I, New York, NY, 10038

2 Bed
2 Bath
1072 sft

77 Hudson St APT 3910, Jersey City, NJ, 07302

5 Bed
4 Bath
2450 sft

384 Yetman Ave, Staten Island, NY, 10307

3 Bed
3 Bath
1561 sft

171 Wellington Ct, Staten Island, NY, 10314

Nearby investment properties with comparable prices

6 Bed
3 Bath
- sft

264-266 Pomona Ave, Newark, NJ, 07112

4 Bed
2 Bath
- sft

78 Willoughby St, Newark, NJ, 07112

7 Bed
3 Bath
- sft

272A Grant Ave, Jersey City, NJ, 07305

1 Bed
1 Bath
- sft

185 Park Row APT 10C, New York, NY, 10038

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

Rental property for sale in New York at 23 Waverly Pl APT 3W, New York, NY, 10003 priced at $625,000 pairs $5,687/mo rent with $280/mo cash flow after a $3,059/mo payment. Total monthly income equals $5,687/mo, and annual cash flow comes to $3,365/yr on $205,625 invested. Return on cash invested is 21.7% in year one, and rental yield stands at 10.92% on a $625,000 basis. Equity gained on principal adds $4,033/yr, and 5% annual appreciation accumulates to $172,676 by year five. Five-year ROI measures 115.66% and total cumulative return in cash reaches $237,817. For financing, Ziffy Mortgage’s DSCR program evaluates $5,687/mo property income against a $3,059/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 1891

N/A lot

$N/A/sqft

$1,233 monthly HOA

More details about the property

LOFT LIKE SPACIOUS COOP STUDIO in a PRIME VILLAGE LOCATION for SALE and at A NEW PRICE-REDUCDED to $625K. Email for Appointments. This Apartment has both a newly Renovated Kitchen and a Fully Renovated Bath enabling you to move right in. The Kitchen has Beautiful Cabinets for all your serving and storage needs as well as New Stainless Appliances. The Bath has a Glass Enclosed Shower with Pale Grey and White Tiles providing a very serene space. The Large Windows with Custom Made Window Treatments provide Good Light and the addition of well thought out Closets giving one extra storage for all your many needs. The Main Living Space is separated from the Sleeping Area which holds a Queen Mattress and the addition of a Built- In Bookcase creates privacy and a very cozy space. There are Hardwood Floors thru out and the 11Ft. Ceilings add charm and character to this Loft Like space. A Beautifully Planted Roof Deck with Chairs for Lounging and Tables for Dining are an additional perk and the addition of Internet Access enabling you to connect while working outdoors on a sunny day. Laundry on every floor as well as a Helpful and Friendly Super and his Assistant who are available on a daily basis. Pets are allowed- 1 Dog per owner with Board Approval. There is great Public Transportation as well as numerous Restaurants and Shops along University Avenue. In addition the newly opened WEGMANS providing many international food treats and it is located just 2 blocks East of this Waverly Place Building. Come Take A Look!

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