31 E 12th St APT 11-F, New York, NY, 10003 | $326/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

31 E 12th St APT 11-F, New York, NY, 10003 | $326/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
1277 sft

20 Pine St APT 1404, New York, NY, 10005

4 Bed
2 Bath
2068 sft

62 Comstock Ave, Staten Island, NY, 10314

6 Bed
5 Bath
- sft

6313 Fort Hamilton Parkway, Brooklyn, NY, 11220

3 Bed
2 Bath
- sft

1511 N Stiles St, Linden, NJ, 07036

Nearby investment properties with comparable prices

3 Bed
2 Bath
1400 sft

441 Bramhall Ave, Jersey City, NJ, 07304

6 Bed
2 Bath
- sft

117 22nd St UNIT 2, Irvington, NJ, 07111

4 Bed
3 Bath
- sft

168 Christie St, Newark, NJ, 07105

Investment Property+ 2 more

5 Bed
2 Bath
2472 sft

156 19Th Ave, 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

Investment property for sale in New York at 31 E 12th St APT 11-F, New York, NY, 10003 listed at $500,000 pairs $4,662/mo rent with a $2,447/mo payment to leave $326/mo cash flow. Total monthly income runs $4,662/mo, and annual cash flow reaches $3,916/yr on $165,750 cash to close. Return on cash invested measures 22.27% in year one, and rental yield registers 11.19% at a $500,000 basis. Equity gained on principal adds $3,226/yr, and annual property appreciation at 5% supports $138,141 by year five. Five-year ROI tracks 118.78% and total cumulative return in cash totals $196,880. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,662/mo property income relative to a $2,447/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1929

N/A lot

$N/A/sqft

$997 monthly HOA

More details about the property

Please note monthly capital assessment of $245.10 through June of 2028. Looking to be in one of those Old World Classic Prewar full service buildings on University Place. Look no further as Apt#11F @ 31 East 12th is now available. Its the first time in 41 years, this flat has been available. This apartment is priced well and we expect a great deal of traction on it so don't delay. This flat is bright, cheery and quiet. It's also renovated. It has two exposures including North and East so a heavy concentration of morning light but light throughout the day. Lots of Sky in your view as well. Further features include a windowed kitchen and bath, D\W, high beamed ceiling, generous separate entry foyer and tons of closet space including 4 closets. Built in 1925 so celebrating its 100 Year anniversary (some sources say it was built in 1929). You can celebrate with them should you decide to make this your new home. 31 East 12th is a full service doorman building with a staff of porters, 24 hour doorman and a resident superintendent. There is also laundry and storage in the basement. You can rent a large storage unit associated with this apt for a low monthly cost of $30. The Iconic Newsbar and Sweetgreens make up two of the commercial spaces. Please make sure you view the extensive media we have on this including professional pics, floorplan and video before contacting the broker for a viewing.

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