311 E 25th St APT 2D, New York, NY, 10010 | $658/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

311 E 25th St APT 2D, New York, NY, 10010 | $658/mo Cash Flow | Ziffy

Recently Sold

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
1 Bath
- sft

311 E 25th St APT 2-B, New York, NY, 10010

2 Bed
2 Bath
880 sft

282 21st St #3B, Brooklyn, NY, 11215

6 Bed
2 Bath
- sft

42 W 52nd St, Bayonne, NJ, 07002

4 Bed
2 Bath
- sft

302 Walnut Ave, Cranford, NJ, 07016

Nearby investment properties with comparable prices

- Bed
1 Bath
554 sft

225 Saint Pauls Ave APT 7N, Jersey City, NJ, 07306

1 Bed
1 Bath
689 sft

755 Narrows Rd N APT 707, Staten Island, NY, 10304

2 Bed
1 Bath
- sft

10 Parkway Vlg BLDG 4 #10 E, Cranford, NJ, 07016

1 Bed
1 Bath
871 sft

100 Colfax Ave APT 3F, Staten Island, NY, 10306

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 311 E 25th St APT 2D, New York, NY, 10010 generates $3,923/mo in rent and, after a $1,556/mo payment, leaves $658/mo in cash flow. Total monthly income is $3,923/mo, and annual cash flow is $7,898/yr on $105,364 invested. Return on cash invested sits at 27.41% in year one, and rental yield is 14.81% on a $317,840 entry. Equity gained on principal adds $2,051/yr, while 5% annual appreciation builds toward $87,813 over five years. Five-year ROI reaches 148.43% and total cumulative return in cash sums $156,393. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,923/mo property income rather than buyer’s personal income.

Condo

Built in 1960

N/A lot

$N/A/sqft

$1,142 monthly HOA

More details about the property

INVESTORS DREAM! Sponsor unit, no board approval (unlimited subletting!) Welcome to Unit 2D at 311 East 25th Street, a charming and spacious studio apartment in the heart of the Kips Bay/Gramercy on a beautiful tree-lined street. The entry foyer leads into the well-lit open living space, with room for a queen-sized bed, couch, and additional furniture. This unit features a fully equipped, open kitchen with modern appliances and a convenient kitchen bar, perfect for additional stool seating. The full bathroom includes a combination bathtub and shower. Hardwood flooring is found throughout the unit, and several large closets are provided for all of your storage needs. This is a well-maintained, pre-war co-op building. Building amenities include elevator access and a live-in super. Please note that only emotional support pets are allowed and must provide verification (doctors note). Prime location steps away from 6 trains, restaurants, grocery stores, nightlife & more! The property has been virtually staged. There is currently a monthly assessment of $130.52 *cash only deal* Please contact us for a private showing! We would be delighted to help you find your perfect home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 10010, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,835 (100%)
Owner Occupied HU	4,675 (23.6%)
Renter Occupied HU	12,977 (65.4%)
Vacant Housing Units	2,183 (11.0%)
Median Home Value	$1,076,308
Average Home Value	$1,205,915