23 Waverly Pl APT 4A, New York, NY, 10003 | $4,071/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 4A, New York, NY, 10003 | $4,071/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
750 sft

350 Albany St APT 4I, New York, NY, 10280

3 Bed
2 Bath
2016 sft

176 Broadway APT 15E, New York, NY, 10038

2 Bed
2 Bath
- sft

10 Leonard St APT 6N, New York, NY, 10013

3 Bed
4 Bath
1889 sft

77 Greenwich St APT 39C, New York, NY, 10006

Nearby investment properties with comparable prices

1 Bed
1 Bath
751 sft

351 5th St #3, Jersey City, NJ, 07302

3 Bed
2 Bath
1000 sft

20 Storms Ave APT 2, Jersey City, NJ, 07306

2 Bed
1 Bath
733 sft

345 7th St APT 3R, Jersey City, NJ, 07302

5 Bed
5 Bath
- sft

869 S 13th St, Newark, NJ, 07108

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 4A, New York, NY, 10003 priced at $525,000 pairs $8,544/mo rent with $4,071/mo cash flow after a $2,570/mo payment. Total monthly income equals $8,544/mo, and annual cash flow comes to $48,849/yr on $172,725 invested. Return on cash invested is 48.34% in year one, and rental yield stands at 19.53% on a $525,000 basis. Equity gained on principal adds $3,388/yr, and 5% annual appreciation accumulates to $145,048 by year five. Five-year ROI measures 258.36% and total cumulative return in cash reaches $446,253. For financing, Ziffy Mortgage’s DSCR program evaluates $8,544/mo property income against a $2,570/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 1891

N/A lot

$N/A/sqft

$967 monthly HOA

More details about the property

Please note the Entrance for the building is on Greene Street. Charming studio with lofted bed area located in a prime Greenwich Village pre-war co-op building. This studio features incredibly high ceilings which maximizes the space and storage opportunities. The home has been well thought out, with a very functional kitchen and living room set up. This apartment is in very good condition, has a large walk in closet underneath the loft bed and overlooks the quiet, planted courtyard. The current loft bedroom space fits a full sized bed. Built as a hat factory in 1891, Waverly Mews four separate wood-frame buildings were combined in 1973 and converted to a co-op in 1984. Ideally located one short block from Washington Square Park and surrounded by NYU, the building features an iron gated courtyard entrance (under renovation), a gorgeous roof deck with Empire State Building views, laundry on every floor and a wonderful live in Super. Waverly Mews offers residents easy access to all of the amazing restaurants, shopping and attractions that the Village has to offer and multiple subway lines. Please contact me for an appointment. NOTES: The building entrance is on Greene Street 25% down co-op building Pets Allowed - 1 dog maximum Co-purchases and pied a terres 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