ZIP CODE 10467 // NEW YORK-NEWARK-JERSEY CITY, NY-NJ-PA // DATA AS OF 2026-09-30
New York, NY (10467) Rental Property Cap Rate & Cash Flow Report
Located in Bronx County (New York, NY), Zip Code 10467 ranks #160 of 500 within this selected sample (68th percentile) with a Zillow ZHVI typical home-value index of $431,376 (+8.1% YoY) and a ZORI observed market rent of $2,362/mo (-4.8% YoY). Requires at least 49.7% down payment at 6.5% interest to reach $0/mo break-even cash flow. This model combines different housing populations; it is not an observed average property return. Costs assume state-average tax, 0.5% annual insurance, 13% reserves and no HOA or management. Figures below follow your edits; this headline describes the original benchmark.
Net Monthly Cash Flow
-$809/mo
Annual: -$9,712/yr
Modeled Cap Rate
3.82%
NOI: $16,463/yr
Cash-on-Cash Return
-9.79%
Cash Needed: $99,216
1% Rule Ratio
0.55%
Gross Yield: 6.57%
Break-Even Rent
$3,292/mo
State Tax: 1.40%/yr
INTERACTIVE PRO-FORMA STATEMENT (ZIP 10467 BENCHMARK)
Edit any value
Purchase Price (ZHVI proxy)
Monthly Gross Rent (ZORI proxy)
Down Payment (%)
Interest Rate (30Y Fixed %)
Annual Property Tax (NY Avg 1.40%)
Annual Home Insurance ($)
Monthly HOA Fee ($)
Monthly Debt Service (P&I)
-$2,181/mo
Monthly Operating Expenses (Tax + Ins + 13% Reserves)
-$990/mo
HISTORICAL ZHVI PRICE VS. ZORI RENT TRAJECTORY (10467)
| Year | ZHVI Value | ZORI Rent | Gross Yield |
|---|---|---|---|
| 2021 | $445,674 | $1,817/mo | 4.89% |
| 2022 | $414,424 | $1,950/mo | 5.65% |
| 2023 | $425,933 | $2,229/mo | 6.28% |
| 2024 | $392,313 | $2,180/mo | 6.67% |
| 2025 | $399,057 | $2,482/mo | 7.46% |
| 2026 | $431,376 | $2,362/mo | 6.57% |
COMPARABLE U.S. RENTAL MARKETS
| Zip / City | Price | Rent | Cap Rate | Cash Flow |
|---|---|---|---|---|
| 10950 Monroe, NY | $523,802 | $2,905/mo | 3.89% | -$951/mo |
| 11377 New York, NY | $554,020 | $2,990/mo | 3.73% | -$1,077/mo |
| 11373 New York, NY | $521,344 | $2,751/mo | 3.61% | -$1,068/mo |
| 10456 New York, NY | $472,538 | $2,702/mo | 4.07% | -$787/mo |
| 10460 New York, NY | $531,483 | $2,775/mo | 3.55% | -$1,115/mo |
| 11207 New York, NY | $636,603 | $3,286/mo | 3.49% | -$1,368/mo |