28 Perry St APT 4W, New York, NY, 10014 | $1,261/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

28 Perry St APT 4W, New York, NY, 10014 | $1,261/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
- sft

2 S End Ave APT 6R, New York, NY, 10280

6 Bed
3 Bath
- sft

11 Linda Ln, Summit, NJ, 07901

3 Bed
4 Bath
2369 sft

100 Barclay St APT 14G, New York, NY, 10007

4 Bed
4 Bath
- sft

86 Cedar St, Millburn, NJ, 07041

Nearby investment properties with comparable prices

2 Bed
1 Bath
- sft

119 Morton St APT 3A, New York, NY, 10014

2 Bed
2 Bath
948 sft

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

2 Bed
2 Bath
948 sft

10 Provost St APT 1905, Jersey City, NJ, 07302

1 Bed
1 Bath
- sft

622 Washington St, New York, NY, 10014

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 28 Perry St APT 4W, New York, NY, 10014 priced at $995,000 converts $8,448/mo rent into $1,261/mo cash flow after a $4,870/mo obligation. Total monthly income equals $8,448/mo, and annual cash flow totals $15,127/yr on $327,355 invested. Return on cash invested prints 24.68% in year one, and rental yield reads 10.19% against a $995,000 entry. Equity gained on principal adds $6,421/yr, while 5% annual appreciation compiles into $274,900 by year five. Five-year ROI reaches 129.77% and total cumulative return in cash sums $424,794. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $8,448/mo property income covering a $4,870/mo payment, not borrower’s personal income.

Condo

Built in 1900

N/A lot

$N/A/sqft

$543 monthly HOA

More details about the property

Welcome to 28 Perry St, Residence 4W, a charming and cozy 1-bedroom, 1-bathroom condo situated in the vibrant heart of the West Village. This delightful residence offers a well-utilized area, providing the perfect blend of comfort and functionality. The moment you step inside, you'll notice the thoughtful design that enhances the seamless flow between the living, dining, and kitchen areas, creating an inviting atmosphere ideal for both relaxation and entertainment. The kitchen and bathroom were renovated in 2021, boasting contemporary finishes and high-quality fixtures. The living room includes a cozy nook perfect for a home office or reading corner, allowing for versatility in how you use the space. The bedroom is a serene retreat, bathed in abundant natural light from its large windows, creating a warm and welcoming environment where you can unwind after a long day. The bathroom is elegantly appointed, combining both style and practicality. Located in the lively and historic West Village neighborhood, this condo places you within walking distance of a variety of dining, shopping, and entertainment options. From quaint cafes and gourmet restaurants to boutique shops and cultural venues, everything you need is right at your doorstep. The area's tree-lined streets and charming architecture add to the overall appeal, making it a desirable location for both living and investing. Whether you're seeking a personal residence or a lucrative investment opportunity, 28 Perry combines the best of urban living with the comfort and charm of a well-designed home. Don't miss the chance to make this exceptional condo your own and experience the unique lifestyle that the West Village has to offer.

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