774 Beck StBronxNY10455
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 774 Beck St, Bronx, NY, 10455 in Bronx is capital appreciation. Rental yield 3.31%. The 3.31% gross yield at $1,200,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $331,538 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.61) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $154,709.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.3% | 5.1% |
| Monthly Cash Flow | $(4,706) | $1,850 |
City averages based on Bronx market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,307 |
| Total Monthly Debt Service | $7,536 |
| DSCR Ratio | 0.44x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Multi Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10455, Bronx, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,220 (100%) |
| Owner Occupied HU | 1,361 ( 7.9%) |
| Renter Occupied HU | 15,055 (87.4%) |
| Vacant Housing Units | 804 ( 4.7%) |
| Median Home Value | $463,043 |
| Average Home Value | $552,630 |
Housing Distribution
Address Breakdown
Residential
15,967
Single Family
1,599
Multi-Family
14,368
Businesses
1,098
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Multi Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10455, Bronx, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,220 (100%) |
| Owner Occupied HU | 1,361 ( 7.9%) |
| Renter Occupied HU | 15,055 (87.4%) |
| Vacant Housing Units | 804 ( 4.7%) |
| Median Home Value | $463,043 |
| Average Home Value | $552,630 |
Housing Distribution
Address Breakdown
Residential
15,967
Single Family
1,599
Multi-Family
14,368
Businesses
1,098
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices