80 Beekman St APT 3H, New York, NY, 10038 | $2,683/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

80 Beekman St APT 3H, New York, NY, 10038 | $2,683/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
- sft

77 Fulton St APT 19D, New York, NY, 10038

2 Bed
3 Bath
- sft

130 William St UNIT LOGGIA 59B, New York, NY, 10038

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

Nearby investment properties with comparable prices

6 Bed
3 Bath
2751 sft

61 Country Club Ln, Springfield, NJ, 07081

Investment Property+ 1 more

5 Bed
5 Bath
- sft

121 Lembeck Ave, Jersey City, NJ, 07305

1 Bed
1 Bath
948 sft

55 Wall St APT 548, New York, NY, 10005

Currently Rented+ 4 more

6 Bed
2 Bath
- sft

69 Ashwood Ave, Summit, NJ, 07901

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

Investment property for sale in New York at 80 Beekman St APT 3H, New York, NY, 10038 earns $2,683/mo cash flow from $9,205/mo rent with a $4,160/mo payment. Total monthly income totals $9,205/mo, and annual cash flow totals $32,198/yr on $279,650 capital. ROI tracks 31.57% on current figures, and rental yield reads 13% at a $850,000 purchase. Equity gained on principal adds $5,485/yr, and 5% annual appreciation supports $234,839 over five years. Five-year ROI reaches 167.33% and total cumulative return in cash sums $467,950. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $9,205/mo property income instead of your personal income.

Condo

Built in N/A

N/A lot

$N/A/sqft

$846 monthly HOA

More details about the property

This fully renovated 2-bedroom residence with dining alcove in the coveted Southbridge Towers complex is now on the market! Facing the quiet private courtyard of the community with plenty of natural light, extremely low monthlies and a flexible layout that can easily be converted to 3-bedrooms, you've finally found your forever home. Extremely low maintenance of $846 includes your property taxes AND utilities (heat, hot water, gas and electricity). This residence has apartment has abundant closet space. The kitchen and bathroom are brand new, finished with luxury materials, stone and marble tile/backsplash and new stainless steel appliances. There is an on-site (waitlisted) parking Garage that offers discounted prices for Southbridge Towers Shareholders. Southbridge Towers is a 9-building, 1651-unit co-op complex with impeccable management, flexible policies for residents, beautiful landscaped grounds, 24-hour security, attended lobby, on-site laundry room, recreation area, brand new outdoor pickleball courts and basketball court, 2 playgrounds, 2 ICON parking garages and resident storage rooms (both for an additional fee). Cats and dogs are allowed, along with subletting, co-purchasing, parental purchasing, guarantors and pied-a-terre with Board approval. This residence is located on one of the most convenient blocks in the city. Catch the A, C, 2, 3, 4, 5, 6, J, M, Z, R and PATH Trains easily - it can't get more convenient.The Financial District is now the heart of Downtown, close to the completely renovated Pier 17/South Street Seaport and the best shopping and dining the city has to offer. The Fulton, Malibu Farm, SAGA, Overstory and Crown Shy are a few of the iconic new establishments in the immediate vicinity. The waterfront attractions and unparalleled views of the Brooklyn Bridge make the neighborhood a resort destination. Close to the City/Municipal buildings at City Hall, Pace University and Wall Street. The new Fulton Center is a couple of blocks away which has nearly every subway line including the PATH Train. Reach out now to schedule a viewing, flexible showing times are available!

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