77 E 12th St APT 9K, New York, NY, 10003 | $1,924/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

77 E 12th St APT 9K, New York, NY, 10003 | $1,924/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2140 sft

426 W Broadway APT 1A, New York, NY, 10012

2 Bed
2 Bath
1239 sft

20 River Ter APT 16N, New York, NY, 10282

5 Bed
5 Bath
3432 sft

115 Yetman Ave, Staten Island, NY, 10307

5 Bed
5 Bath
3432 sft

109 Yetman Ave, Staten Island, NY, 10307

Nearby investment properties with comparable prices

- Bed
1 Bath
- sft

22 Grove St APT 4A, New York, NY, 10014

4 Bed
3 Bath
- sft

4 Christy Lane, Springfield, NJ, 07081

2 Bed
2 Bath
1400 sft

55 Liberty St APT 16C, New York, NY, 10038

4 Bed
4 Bath
- sft

220 Sherman Ave, Roselle Park, NJ, 07204

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 77 E 12th St APT 9K, New York, NY, 10003 offers $8,833/mo rent that, after a $3,891/mo payment, leaves $1,924/mo cash flow. Total monthly income is $8,833/mo, and annual cash flow is $23,091/yr on $261,555 cash. Return on cash invested measures 28.89% in year one, and rental yield stands at 13.33% at a $795,000 entry. Equity gained on principal adds $5,130/yr while 5% annual appreciation compounds into $219,644 by year five. Five-year ROI records 154.27% and total cumulative return in cash reaches $403,510. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $8,833/mo property income versus a $3,891/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Condo

Built in 1963

N/A lot

$N/A/sqft

$1,600 monthly HOA

More details about the property

Welcome to 77 East 12th Street, Apartment 9K, a beautifully renovated one-bedroom, one-bathroom residence located in the heart of Greenwich Village. This well-proportioned unit boasts a thoughtful layout with abundant closet space, ensuring ample storage for all your needs. The apartment features new windows that flood the space with natural light. The kitchen is equipped with stainless steel appliances, shaker wood cabinetry, and quartz countertops, providing both functionality and style. Crown moldings add a touch of elegance throughout the living spaces. A windowed bathroom offers a bright and airy feel, while the building permits the installation of a washer and dryer within the unit for added convenience. The liberal sublet policy and allowance for pied-a-terre usage provide flexibility for potential buyers. The building's prime location in Greenwich Village offers easy access to a variety of dining, shopping, and entertainment options, making it an ideal place to call home. Nearby neighborhood classics include Washington Square and Union Square Parks, Wegman's, Whole Foods, Trader Joes, Union Square Green Market and a plethora of wonderful cafes and restaurants. Convenient to all major east- and west-side subway lines and buses. This established Greenwich Village cooperative at 77 East 12th Street is a full service building with 24-Hour Doorman, Live in Super, friendly staff, renovated laundry room, storage and bicycle room, 360 degree New Panoramic Garden Roof Deck with Sunsets galore where you can enjoy the downtown skyline!

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