








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $4,748/mo, and a $6,608/mo payment. Purchase price stands at $1,350,000, and rental yield measures 4.22% with $4,748/mo rent. Return on cash invested shows 3.45% in year one, and 5% annual appreciation builds toward $372,980 over five years. Five-year ROI reaches 17.02% and total cumulative return in cash records $74,465. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,748/mo property income covering a $6,608/mo payment rather than investor’s personal income.
Condo
Built in 1986
N/A lot
$N/A/sqft
$1,390 monthly HOA
Neighborhood data shown for ZIP Code: 10004, New York, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,589 (100%) |
| Owner Occupied HU | 383 (14.8%) |
| Renter Occupied HU | 1,792 (69.2%) |
| Vacant Housing Units | 414 (16.0%) |
| Median Home Value | $1,496,988 |
| Average Home Value | $1,488,773 |
Residential
2,407
Single Family
6
Multi-Family
2,401
Businesses
956
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Listed for sale | $1,350,000 |
| 2018-06-16 | Listing removed | $5,350 |
| 2018-05-01 | Listed for rent | $5,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-14 | $25552.00 | -0.51% | $202,849 | -2.72% |
| 2023-07-14 | $25682.00 | N/A | $208,521 | 4.21% |
| 2022-07-14 | N/A | N/A | $200,098 | N/A |



Listed by: Marisa Razionale • Marcella Realty LLC
Mls Name: StreetEasy
Mls ID: #S1781019