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 Staten Island at 100 Colfax Ave APT 3X, Staten Island, NY, 10306 priced at $499,900 pairs $5,725/mo rent with $2,387/mo cash flow after a $2,447/mo payment. Total monthly income equals $5,725/mo, and annual cash flow comes to $28,638/yr on $165,717 invested. Return on cash invested is 37.19% in year one, and rental yield stands at 13.74% on a $499,900 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,113 by year five. Five-year ROI measures 196.16% and total cumulative return in cash reaches $325,068. For financing, Ziffy Mortgage’s DSCR program evaluates $5,725/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Apartment
Built in 1961
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10306, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,923 (100%) |
| Owner Occupied HU | 13,942 (63.6%) |
| Renter Occupied HU | 6,761 (30.8%) |
| Vacant Housing Units | 1,220 ( 5.6%) |
| Median Home Value | $710,351 |
| Average Home Value | $735,738 |
Residential
19,057
Single Family
16,885
Multi-Family
2,172
Businesses
1,160
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listed for sale | $499,900 |
| 2016-05-23 | Sold | $300,000 |
| 2016-01-23 | Listing removed | $314,888 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-15 | N/A | N/A | $51,611 | 4.77% |
| 2022-09-15 | N/A | N/A | $49,259 | 22.55% |
| 2021-09-15 | N/A | N/A | $40,196 | -11.67% |
Listed by: Eugene Khutoryanskiy • RE/MAX Elite
Mls Name: SIBOR
Mls Provider:
Mls ID: #2404886
Disclaimer: Certain real estate listing data is provided by Staten Island MLS under its Internet Data Exchange program. This data is provided exclusively for consumers personal, non-commercial use and may only be used for identifying prospective properties consumers may be interested in purchasing or renting. Any other use of the data is hereby prohibited. Data deemed reliable but is not guaranteed accurate by Staten Island MLS and should be independently verified. Copyright 2024 Staten Island Multiple Listing Service, Inc. All rights reserved.
