Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 5G, New York, NY, 10038 priced at $1,110,000 pairs $4,089/mo rent with after a $5,433/mo payment. Total monthly income equals $4,089/mo. Return on cash invested is 4.41% in year one, and rental yield stands at 4.42% on a $1,110,000 basis. Equity gained on principal adds $7,163/yr, and 5% annual appreciation accumulates to $306,673 by year five. Five-year ROI measures 22.07% and total cumulative return in cash reaches $79,359. For financing, Ziffy Mortgage’s DSCR program evaluates $4,089/mo property income against a $5,433/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1927
N/A lot
$N/A/sqft
$1,109 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 |
|---|---|---|
| 2025-01-28 | Price change | $1,110,000 |
| 2024-10-14 | Price change | $1,125,000 |
| 2024-09-06 | Price change | $1,150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $20180.00 | N/A | $169,633 | 6.51% |
| 2022-02-13 | N/A | N/A | $159,267 | N/A |
| 2021-02-13 | N/A | N/A | $159,267 | -9.71% |
Listed by: Max Pletnev • Douglas Elliman
Mls Name: StreetEasy
Mls ID: #S1751470
