77 Fulton St APT 19D, New York, NY, 10038 | $2,561/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 Fulton St APT 19D, New York, NY, 10038 | $2,561/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
- sft

77 Fulton St APT 9K, New York, NY, 10038

5 Bed
4 Bath
- sft

200 Rector Pl #23ABC, New York, NY, 10280

2 Bed
2 Bath
1303 sft

1 Wall St UNIT # 3306, New York, NY, 10005

2 Bed
3 Bath
1174 sft

200 Rector Pl UNIT 35E, New York, NY, 10280

Nearby investment properties with comparable prices

1 Bed
1 Bath
874 sft

99 John St APT 2006, New York, NY, 10038

- Bed
2 Bath
927 sft

75 Wall St #32R, New York, NY, 10005

1 Bed
1 Bath
686 sft

99 John St APT 1118, New York, NY, 10038

2 Bed
2 Bath
- sft

2 S End Ave APT 6R, New York, NY, 10280

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 Fulton St APT 19D, New York, NY, 10038 generates $9,205/mo in rent and, after a $4,870/mo payment, leaves $2,561/mo in cash flow. Total monthly income is $9,205/mo, and annual cash flow is $30,727/yr on $327,355 invested. Return on cash invested sits at 29.45% in year one, and rental yield is 11.1% on a $995,000 entry. Equity gained on principal adds $6,421/yr, while 5% annual appreciation builds toward $274,900 over five years. Five-year ROI reaches 154.6% and total cumulative return in cash sums $506,094. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $9,205/mo property income rather than buyer’s personal income.

Condo

Built in N/A

N/A lot

$N/A/sqft

No HOA

More details about the property

Open views water views for under $1MM. Bring your imagination to create a remarkable home. The 2 bedroom with balcony and Brooklyn Bridge views is waiting! 19D offers a spacious layout with open views and beautiful natural light. Sitting on a high floor, the home offers a peaceful oasis. Move right in or bring your creativity for a beautiful home. For those with vehicles, the availability of a garage (third party rental) is a convenient addition, while private storage rentals are perfect to get bulky items out of your home when not used. Additional amenities include a laundry facility within the building. This co-op at 77 Fulton St encapsulates the quintessence of Manhattan living, offering both luxury and practicality in one of the citys most sought-after locales. Dont miss the opportunity to make this exceptional residence your new home. Additional charge of $15.93/mo for appliance and another $49.12/mo for air condition maintenance. Some photos are virtually staged for marketing purposes. Please reach out for additional images.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10038, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,600 (100%)
Owner Occupied HU	2,863 (21.1%)
Renter Occupied HU	8,937 (65.7%)
Vacant Housing Units	1,800 (13.2%)
Median Home Value	$894,071
Average Home Value	$1,101,949