26 Bedford St APT 1B, New York, NY, 10014 | $1,955/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

26 Bedford St APT 1B, New York, NY, 10014 | $1,955/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
948 sft

10 Provost St APT 2405, Jersey City, NJ, 07302

8 Bed
3 Bath
3120 sft

9007 5th Ave, Brooklyn, NY, 11209

4 Bed
4 Bath
- sft

234 Seneca Pl, Westfield, NJ, 07090

5 Bed
5 Bath
- sft

632 Arlington Ave, Westfield, NJ, 07090

Nearby investment properties with comparable prices

1 Bed
1 Bath
822 sft

205 10th St APT 9S, Jersey City, NJ, 07302

3 Bed
2 Bath
- sft

340 Fairmount, Jersey City, NJ, 07306

6 Bed
3 Bath
- sft

31 Cummings St, Irvington, NJ, 07111

7 Bed
4 Bath
- sft

98 Grace St, Irvington, NJ, 07111

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 26 Bedford St APT 1B, New York, NY, 10014 priced at $549,000 pairs $6,652/mo rent with $1,955/mo cash flow after a $2,687/mo payment. Total monthly income equals $6,652/mo, and annual cash flow comes to $23,459/yr on $180,621 invested. Return on cash invested is 33.05% in year one, and rental yield stands at 14.54% on a $549,000 basis. Equity gained on principal adds $3,543/yr, and 5% annual appreciation accumulates to $151,679 by year five. Five-year ROI measures 176.39% and total cumulative return in cash reaches $318,596. For financing, Ziffy Mortgage’s DSCR program evaluates $6,652/mo property income against a $2,687/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 1900

N/A lot

$N/A/sqft

$1,031 monthly HOA

More details about the property

26 Bedford Street, #1B (2nd floor) Welcome to your own slice of paradise in the heart of the West Village! Nestled on charming Bedford Street, this beautifully renovated pre-war second floor studio offers a perfect blend of historic charm and modern convenience. Enter into a home that's adorned with beautiful hardwood floors throughout, high ceilings and three large windows that allow natural light into the apartment, and you'll be simultaneously captivated by the western views of Bedford Street. This well-designed space seamlessly integrates areas for dining, lounging, sleeping, and working, offering a wonderful haven of comfort and style. And there's great storage with an eight foot wide closet. Prepare culinary delights in the efficient kitchen which features a stainless steel stove, a 2-drawer refrigerator, black stone countertops, classic subway tiles, large wood cabinets and open shelving. The airy and open design of the updated windowed bathroom gives it a modern and classic feel at the same time. It features a tub/shower, gray tiled floor, classic subway tiles on the walls, and a modern sink that rests on a beautiful wood-finished base. And no worries about storing toiletries as the bathroom contains a large built-in cabinet. 26 Bedford is a four-story pre-war co-op with 16 apartments located on a wonderful stretch of Bedford Street between Downing and Carmine Streets. The happening location can't be beat as you are near NYU, Bleecker Street shops, Washington Square Park, SOHO, the new Google location, and all the wonderful restaurants and specialty shops the neighborhood has to offer. And you'll benefit from great transportation one block away at the West 4th subway stop with A-C-E-B-D-F-M trains, and one block to the 1 train on Houston and Varick Streets. This home and location can't be beat. Embrace hassle-free living with the maintenance at $1,013 per month and a flexible sublet policy after 3 years of residency. There is a current assessment of $151.92 until year-end.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10014, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,730 (100%)
Owner Occupied HU	5,412 (24.9%)
Renter Occupied HU	13,475 (62.0%)
Vacant Housing Units	2,843 (13.1%)
Median Home Value	$1,392,361
Average Home Value	$1,447,235