80 John St APT 2A, New York, NY, 10038 | $672/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 John St APT 2A, New York, NY, 10038 | $672/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1440 sft

145 Winter Ave, Staten Island, NY, 10301

4 Bed
4 Bath
2856 sft

66 Pleasant Plains Ave, Staten Island, NY, 10309

4 Bed
3 Bath
2679 sft

5 Regal Court, Holmdel, NJ, 07733

3 Bed
2 Bath
1904 sft

6384 Amboy Rd, Staten Island, NY, 10309

Nearby investment properties with comparable prices

4 Bed
3 Bath
- sft

29 Janet Ln, Springfield, NJ, 07081

1 Bed
1 Bath
645 sft

811 45th St #5C, Sunset Park, NY, 11220

3 Bed
4 Bath
3089 sft

43 S Shore Drive, South Amboy, NJ, 08879

3 Bed
2 Bath
1325 sft

55 Dunbar St, Staten Island, NY, 10308

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 80 John St APT 2A, New York, NY, 10038 priced at $705,000 pairs $5,380/mo rent with $672/mo cash flow after a $3,451/mo payment. Total monthly income equals $5,380/mo, and annual cash flow comes to $8,061/yr on $231,945 invested. Return on cash invested is 23.54% in year one, and rental yield stands at 9.16% on a $705,000 basis. Equity gained on principal adds $4,549/yr, and 5% annual appreciation accumulates to $194,779 by year five. Five-year ROI measures 122.9% and total cumulative return in cash reaches $285,061. For financing, Ziffy Mortgage’s DSCR program evaluates $5,380/mo property income against a $3,451/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 1927

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Apartment 2A at the South Star Condominium, a spacious and thoughtfully designed one-bedroom residence in the heart of the Financial District. This home is move-in ready and offers a gracious layout with soaring 108 ceilings, Brazilian Cherry wood floors, and a warm blend of classic detail and modern finishes. The open kitchen is equipped with high-end appliances, custom cabinetry, and sleek stone countertops, creating both a stylish and functional space for cooking and entertaining. The bathroom is elegantly appointed with premium fixtures and finishes, offering a spa-like retreat. Originally crafted by Architect Stephen Jacobs and Interior Designer Andi Pepperknown for their work on the Hotel Gansevoort in the Meatpacking Districtthis residence reflects a sophisticated balance of luxury and comfort. The South Star provides full-service living with a 24-hour doorman, concierge service, full-time superintendent, and laundry facilities on every floor. Ideally located moments from the Fulton Street transportation hub, residents enjoy access to nearly every subway line as well as a vibrant neighborhood filled with dining, shopping, and entertainment options.

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