25 W 13th St APT 5AN, New York, NY, 10011 | $1,516/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

25 W 13th St APT 5AN, New York, NY, 10011 | $1,516/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
1 Bath
627 sft

88 Greenwich St APT 613, New York, NY, 10006

4 Bed
3 Bath
- sft

262 Clark St, Westfield, NJ, 07090

10 Bed
8 Bath
2185 sft

832 57th St, Brooklyn, NY, 11220

3 Bed
3 Bath
- sft

98 Winans Ave, Cranford, NJ, 07016

Nearby investment properties with comparable prices

1 Bed
1 Bath
708 sft

264 9th St #303, Jersey City, NJ, 07302

- Bed
1 Bath
479 sft

75 Park Ln APT 512, Jersey City, NJ, 07310

2 Bed
1 Bath
846 sft

604.5 Grove St #2, Jersey City, NJ, 07310

5 Bed
2 Bath
- sft

155 Franklin Ter, Maplewood, NJ, 07040

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 25 W 13th St APT 5AN, New York, NY, 10011 priced at $539,000 converts $6,893/mo rent into $1,516/mo cash flow after a $2,638/mo obligation. Total monthly income equals $6,893/mo, and annual cash flow totals $18,189/yr on $177,331 invested. Return on cash invested prints 30.32% in year one, and rental yield reads 15.35% against a $539,000 entry. Equity gained on principal adds $3,478/yr, while 5% annual appreciation compiles into $148,916 by year five. Five-year ROI reaches 163.63% and total cumulative return in cash sums $290,160. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,893/mo property income covering a $2,638/mo payment, not borrower’s personal income.

Condo

Built in 1960

N/A lot

$N/A/sqft

$1,778 monthly HOA

More details about the property

25 West 13 Street #5AN Sundrenched Studio with a DEEDED PARKING SPACE for only $539,000 over looking the Garden. Location, Location, Location, Prime Village Lower Fifth Avenue Sunny SOUTH facing Studio is fully renovated. New Kitchen and Bathroom. This apartment is a great space in a great building. The co-op allows parents buying it for children and co purchasing. The apartment features, ample closet space and is facing south with great light, very quiet 5th floor, hardwood floors. The best value for money in this market. The building also features: Security Camera System, New Elevators, Beautiful Landscaped Garden, 24 hour Doorman & In House Laundry Room w new machines and digital card payment.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10011, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	34,957 (100%)
Owner Occupied HU	10,815 (30.9%)
Renter Occupied HU	19,813 (56.7%)
Vacant Housing Units	4,329 (12.4%)
Median Home Value	$1,184,111
Average Home Value	$1,321,727