ZIP CODE 10457 // NEW YORK-NEWARK-JERSEY CITY, NY-NJ-PA // DATA AS OF 2026-09-30
New York, NY (10457) Rental Property Cap Rate & Cash Flow Report
Located in Bronx County (New York, NY), Zip Code 10457 ranks #328 of 500 nationally (35th percentile) with a Zillow ZHVI typical acquisition price of $540,839 (+6.6% YoY) and a ZORI observed market rent of $2,390/mo. Requires at least 64.2% down payment at 6.5% interest to reach $0/mo break-even cash flow.
Net Monthly Cash Flow
-$1,512/mo
Annual: -$18,139/yr
Net Cap Rate
2.71%
NOI: $14,678/yr
Cash-on-Cash Return
-14.58%
Cash Needed: $124,393
1% Rule Ratio
0.44%
Gross Yield: 5.30%
Break-Even Rent
$4,128/mo
State Tax: 1.40%/yr
INTERACTIVE PRO-FORMA STATEMENT (ZIP 10457 BENCHMARK)
Edit any value
Purchase Price (ZHVI Median)
Monthly Gross Rent (ZORI Median)
Down Payment (%)
Interest Rate (30Y Fixed %)
Annual Property Tax (NY Avg 1.40%)
Annual Home Insurance ($)
Monthly HOA Fee ($)
Monthly Debt Service (P&I)
-$2,735/mo
Monthly Operating Expenses (Tax + Ins + 13% Reserves)
-$1,167/mo
HISTORICAL ZHVI PRICE VS. ZORI RENT TRAJECTORY (10457)
| Year | Median Price | Median Rent | Gross Yield |
|---|---|---|---|
| 2026 | $540,839 | $2,390/mo | 5.30% |
COMPARABLE U.S. RENTAL MARKETS
| Zip / City | Price | Rent | Cap Rate | Cash Flow |
|---|---|---|---|---|
| 11434 New York, NY | $718,262 | $3,150/mo | 2.68% | -$2,029/mo |
| 11355 New York, NY | $613,039 | $2,735/mo | 2.76% | -$1,691/mo |
| 10701 Yonkers, NY | $627,944 | $2,737/mo | 2.65% | -$1,788/mo |
| 11235 New York, NY | $602,529 | $2,614/mo | 2.63% | -$1,727/mo |
| 10029 New York, NY | $759,869 | $3,426/mo | 2.81% | -$2,065/mo |
| 11208 New York, NY | $742,792 | $3,383/mo | 2.85% | -$1,989/mo |