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 82 Beaver St APT 307, New York, NY, 10005 priced at $630,000 pairs $3,845/mo rent with after a $3,084/mo payment. Total monthly income equals $3,845/mo. Return on cash invested is 13.45% in year one, and rental yield stands at 7.32% on a $630,000 basis. Equity gained on principal adds $4,065/yr, and 5% annual appreciation accumulates to $174,057 by year five. Five-year ROI measures 70.44% and total cumulative return in cash reaches $146,002. For financing, Ziffy Mortgage’s DSCR program evaluates $3,845/mo property income against a $3,084/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1904
N/A lot
$N/A/sqft
$780 monthly HOA
Neighborhood data shown for ZIP Code: 10005, New York, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,939 (100%) |
| Owner Occupied HU | 858 (12.4%) |
| Renter Occupied HU | 4,911 (70.8%) |
| Vacant Housing Units | 1,170 (16.9%) |
| Median Home Value | $1,555,556 |
| Average Home Value | $1,549,382 |
Residential
6,784
Single Family
3
Multi-Family
6,781
Businesses
676
Date | Event | Price |
|---|---|---|
| 2024-05-01 | Listed for sale | $630,000 |
| 2010-10-01 | Sold | $403,750 |
| 2006-12-07 | Sold | $394,446 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | N/A | N/A | $63,352 | 12.19% |
| 2022-10-15 | N/A | N/A | $56,469 | N/A |
| 2021-10-15 | N/A | N/A | $56,469 | -9.68% |
Listed by: Yasmin Akhavan - Licensed Real Estate Salesperson • Douglas Elliman
Mls Name: StreetEasy
Mls ID: #10401288945
