








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


Investment property for sale in New York at 403 W 21st St APT 5-W, New York, NY, 10011 offers a 20.58% rental yield on a $799,000 purchase with $13,706/mo rent. Total monthly income registers $13,706/mo, and a $3,911/mo payment leaves $7,462/mo available for distribution. Annual cash flow reaches $89,545/yr on $262,871 to close, and return on cash invested stands at 54.12% in year one. Equity gained on principal adds $5,156/yr while 5% annual appreciation supports $220,749 over five years. Portfolio math shows five-year ROI at 288.45% and total cumulative return in cash at $758,250. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $13,706/mo property income against a $3,911/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1900
N/A lot
$N/A/sqft
$908 monthly HOA
Neighborhood data shown for ZIP Code: 10011, New York, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,957 (100%) |
| Owner Occupied HU | 10,815 (30.9%) |
| Renter Occupied HU | 19,813 (56.7%) |
| Vacant Housing Units | 4,329 (12.4%) |
| Median Home Value | $1,184,111 |
| Average Home Value | $1,321,727 |
Residential
32,777
Single Family
554
Multi-Family
32,223
Businesses
2,828
Date | Event | Price |
|---|---|---|
| 2024-09-03 | Listed for sale | $799,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2019-09-15 | N/A | N/A | N/A | N/A |
| 2018-09-15 | $50648.40 | N/A | $401,589 | N/A |



Listed by: Jonathan Andrew - Licensed Real Estate Salesperson • Corcoran
Mls Name: StreetEasy
Mls ID: #1732155