84 Horatio St APT 1D, New York, NY, 10014 | $169/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

84 Horatio St APT 1D, New York, NY, 10014 | $169/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
- sft

25 Locust Dr, Summit, NJ, 07901

5 Bed
2 Bath
1516 sft

651 58th St, Brooklyn, NY, 11220

5 Bed
2 Bath
1480 sft

14 Jefferson St, Metuchen, NJ, 08840

- Bed
1 Bath
577 sft

88 Greenwich St APT 519, New York, NY, 10006

Nearby investment properties with comparable prices

2 Bed
1 Bath
698 sft

205 Brunswick St #301, Jersey City, NJ, 07302

3 Bed
3 Bath
1023 sft

58 Giles Ave #2, Jersey City, NJ, 07306

6 Bed
3 Bath
44444 sft

552 Grove St, Irvington, NJ, 07111

5 Bed
3 Bath
1850 sft

719 18Th Ave, Irvington, NJ, 07111

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 84 Horatio St APT 1D, New York, NY, 10014 priced at $525,000 pairs $4,688/mo rent with $169/mo cash flow after a $2,570/mo payment. Total monthly income equals $4,688/mo, and annual cash flow comes to $2,025/yr on $172,725 invested. Return on cash invested is 21.23% in year one, and rental yield stands at 10.72% on a $525,000 basis. Equity gained on principal adds $3,388/yr, and 5% annual appreciation accumulates to $145,048 by year five. Five-year ROI measures 113.11% and total cumulative return in cash reaches $195,369. For financing, Ziffy Mortgage’s DSCR program evaluates $4,688/mo property income against a $2,570/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 1915

N/A lot

$N/A/sqft

$1,013 monthly HOA

More details about the property

PRIME WEST VILLAGE HONEY-OF-A-HOME HIGH CEILINGED SWEET-HEART w/SLEEPING LOFT BY THE BUILDING'S GARDEN (NEAR HUDSON RIVER PARK & MEATPACKING DISTRICT) LOW MONTHLIES, EASILY RENTABLE (after two years owning) WELCOME HERE: PETS, PIED-A-TERRES, GUARANTORS, GIFTING, CO-PURCHASES & ONE-PARTY-BUYING-FOR-ANOTHER (all case by case) It's rare when an opportunity like this comes along. Along one of the most treasured West Village streets, a pre-war gem is here to bring you a bit of bounty. Here is a perfect perch -- a high-ceilinged hero that is ideal for a full-time or part-time resident. This garden-level spot is a smart choice -- a popular location with immense heart and soul -- attractive and easy. With a sweet living area, a dining space, a sleeping loft, a cozy kitchen and bath, and a live-in super, this pet-friendly, garden-level go-getter offers a world-class location that comes with bragging rights. Within a stone's throw of its classic address are many of NYC's most sought-after cultural, dining, shopping, entertainment, educational, and fitness destinations. The Whitney Museum, Hudson River Park, Little Island, the Meatpacking District, Chelsea's best galleries -- and so much more -- are all nearby. Here -- in what is perhaps Manhattan's most coveted residential neighborhood -- is nestled your ideal oasis. (Liberal subletting possible after 2 years of ownership with board approval.)

Neighborhood Data

Neighborhood data shown for ZIP Code: 10014, New York, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,730 (100%)
Owner Occupied HU	5,412 (24.9%)
Renter Occupied HU	13,475 (62.0%)
Vacant Housing Units	2,843 (13.1%)
Median Home Value	$1,392,361
Average Home Value	$1,447,235