








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


Rental property for sale in New york at 80 John St APT 16E, New york, NY, 10038 priced at $999,000 converts $7,550/mo rent into after a $4,890/mo obligation. Total monthly income equals $7,550/mo. Return on cash invested prints 19.16% in year one, and rental yield reads 9.07% against a $999,000 entry. Equity gained on principal adds $6,446/yr, while 5% annual appreciation compiles into $276,005 by year five. Five-year ROI reaches 100.95% and total cumulative return in cash sums $331,790. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,550/mo property income covering a $4,890/mo payment, not borrower’s personal income.
Condo
Built in 1927
N/A lot
$N/A/sqft
$1,124 monthly HOA
Neighborhood data shown for ZIP Code: 10038, New York, NY area.
| 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 |
Residential
13,418
Single Family
55
Multi-Family
13,363
Businesses
1,334
Date | Event | Price |
|---|---|---|
| 2025-02-25 | Listed for sale | $999,000 |
| 2024-08-06 | Listing removed | $980,000 |
| 2024-07-29 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2018-02-26 | $18027.97 | 5.23% | $168,549 | 7.37% |
| 2017-02-26 | $17132.62 | 2.85% | $156,978 | 0.44% |
| 2016-02-26 | $16657.10 | N/A | $156,295 | 23.89% |



Listed by: Richard Murray • Corcoran
Mls Name: StreetEasy
Mls ID: #S1755768