Duplex Residential Income
For Sale
$875,000
Pending
21 S End Avenue 404, New York City, NY 10280
Two-level residence with loft bedroom, new stainless-steel appliances, and access to a furnished rooftop deck.
Property Size931 SF
Days on Market134
Property Features for 21 S End Avenue 404
General Information
Standard status
Pending
Size
931 SF
Property subtype
Apartment
Additional Details
Public Transit
Yes
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$21,552
Amenities
furnished roof deck
Building Details
Building Size
931 SF
Year Built
1988
Listing Agency:
Howard Hanna NYC
Listed By:
Andrew Klima · License #RS374284
(716) 725-9136
Source:
Carytamura
Added: May 26
Changed: Oct 6
Last Checked: Oct 5 at 10:05PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Howard Hanna NYC
Investment Insights
Based on property information with market context.
This duplex residential income property at 21 S End Avenue includes an open living and dining area beneath 18-foot ceilings, southern-facing windows, and a pass-through kitchen with ample counter space and new stainless-steel appliances. The lower level also has a half bath and deep closet. Upstairs, the loft bedroom accommodates a king-sized bed and is paired with a full bath featuring a jacuzzi tub, plus a Bosch washer and dryer and custom closet storage.
The Regatta includes a furnished roof deck with views toward New York Harbor and the Statue of Liberty. The property is in Battery Park City, near downtown businesses, public transportation, Brookfield Place, the World Financial Center, Westfield Shops, and the Oculus. The building was constructed in 1988.
The Regatta includes a furnished roof deck with views toward New York Harbor and the Statue of Liberty. The property is in Battery Park City, near downtown businesses, public transportation, Brookfield Place, the World Financial Center, Westfield Shops, and the Oculus. The building was constructed in 1988.
Key Highlights
- Duplex layout with 18‑foot ceilings and southern‑facing windows
- Loft bedroom with full bath, jacuzzi tub, custom closet, and Bosch washer/dryer
- Pass‑through kitchen with new stainless‑steel appliances
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$29,128
Cap Rate
3.33%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$582,560
$582.6K
Cap Rate 7%
$416,114
$416.1K
Cap Rate 9%
$323,644
$323.6K
Market Conditions
NOI Build-Up for 931 SF
Gross rent
$55.7K $59.88/SF
− Vacancy
−$2.8K −$2.99/SF
EGI
$53.0K $56.89/SF
− OpEx
−$23.8K −$25.60/SF
NOI
$29.1K $31.29/SF
Area
New York, NY
Vacancy
5.00%
Lease Rate
$59.88 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$582,560
Cap Rate 7%
$416,114
Cap Rate 9%
$323,644
Alternative Uses
Best Use
Apartment 5plus
$416.1K
$364.1K – $485.5K
NOI $29,128 @ 7.0% cap · market cap 3.33%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$2.32M
$2.03M – $2.70M
NOI $162,217 @ 7.0% cap · market cap 18.54%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
22,360
Businesses Nearby
Explore this area
Business Placement
Demographics for 10280, NY
8,993
Population
5,015
Households
1.8
Avg Household Size
38
Median Age
90%
College-Educated
100%
High-School Grad
0.1 sq mi
ZIP Area
89,930
Density / Sq Mi
$206,250
Median Household Income
$131,677
Median Earnings
$3,501
Median Rent
$893,800
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Residential income property - Two-level residence with loft bedroom, new stainless-steel appliances, and access to a furnished rooftop deck.
Where is this residential income property located?
The property is located at 21 S End Avenue 404 New York City, NY.
What is the asking price?
The asking price for this property is $875,000.
What are key features of this property?
This property features: Duplex layout with 18‑foot ceilings and southern‑facing windows; Loft bedroom with full bath, jacuzzi tub, custom closet, and Bosch washer/dryer; Pass‑through kitchen with new stainless‑steel appliances
