255 W End Ave #12D, New York, NY, 10023 | $5,004/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

255 W End Ave #12D, New York, NY, 10023 | $5,004/mo Cash Flow | Ziffy

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
7 Bath
7643 sft

5118 4th Ave, Brooklyn, NY, 11220

3 Bed
3 Bath
1993 sft

21 Astor Pl APT 10D, New York, NY, 10003

3 Bed
2 Bath
1700 sft

21 E 22nd St APT 2-E, New York, NY, 10010

2 Bed
3 Bath
2155 sft

36 E 22nd St APT 2, New York, NY, 10010

Nearby investment properties with comparable prices

- Bed
1 Bath
- sft

400 W 58th St #4BN, New York, NY, 10019

3 Bed
2 Bath
- sft

5 Grove St, Bloomfield, NJ, 07003

- Bed
1 Bath
468 sft

963-965 Blvd East #4-3, Weehawken, NJ, 07086

4 Bed
5 Bath
- sft

94 Ashland Ave, East Orange, NJ, 07017

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 255 W End Ave #12D, New York, NY, 10023 earns $5,004/mo cash flow from $9,884/mo rent with a $1,884/mo payment. Total monthly income totals $9,884/mo, and annual cash flow totals $60,053/yr on $127,628 capital. ROI tracks 66.96% on current figures, and rental yield reads 30.81% at a $385,000 purchase. Equity gained on principal adds $2,484/yr, and 5% annual appreciation supports $106,368 over five years. Five-year ROI reaches 363.69% and total cumulative return in cash sums $464,170. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $9,884/mo property income instead of your personal income.

Condo

Built in 1917

N/A lot

$N/A/sqft

$2,309 monthly HOA

More details about the property

Welcome home to 255 West End Ave., apartment 12D. This charming prewar king-sized one bedroom home is open and spacious with high ceilings, lovely hardwood floors, and large windows with southern and western exposures. The bathroom and kitchen are windowed as well. On a high floor, there is remarkable light, and the apartment is quiet and serene, making it a great choice for peaceful living. Built in 1917, this co-op offers timeless charm with modern amenities. Theres a full-time doorman, live-in superintendent, bike room, tenant storage, and laundry facilities. It is a pet-friendly building and guarantors are permitted but pied--terre purchases are not allowed. Perfectly situated between 71st and 72nd Streets, 255 West End Avenue is located in the heart of Lincoln Square minutes from Lincoln Center, Trader Joe's, Fairway, a wealth of transportation options, shopping, dining, and cultural venues. Plus, Riverside Park with walking/biking paths and a dog park are just a block away. Don't miss this rare opportunity to create a lasting home in one of the Upper West Side's most desirable locations. The apartment next door is also available for purchase. Opportunity awaits, Apartments 12C and 12Dtwo spacious, light-filled one-bedroomsare available side by side. With board approval, these units can be seamlessly combined to create a custom three-bedroom home with an office, featuring four exposures for exceptional natural light and expansive living. Washer Dryer permitted with board approval.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10023, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	44,765 (100%)
Owner Occupied HU	13,628 (30.4%)
Renter Occupied HU	23,478 (52.4%)
Vacant Housing Units	7,659 (17.1%)
Median Home Value	$1,614,455
Average Home Value	$1,528,815