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% |
Investment property for sale in Staten Island at 1036 Willowbrook Rd, Staten Island, NY, 10314 with 5% annual appreciation on a $839,000 basis while $6,696/mo rent supports operations. Total monthly income totals $6,696/mo and a $4,106/mo payment preserves $1,094/mo for cash returns. Annual cash flow comes to $13,125/yr on $276,031 deployed, and return on cash invested reaches 24.82% in year one. Equity gained on principal adds $5,414/yr, and five-year appreciation sums $231,800 alongside rental yield of 9.58%. Five-year ROI measures 129.76% and total cumulative return in cash totals $358,176.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,696/mo property income versus a $4,106/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2001
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10314, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,282 (100%) |
| Owner Occupied HU | 21,460 (62.6%) |
| Renter Occupied HU | 10,769 (31.4%) |
| Vacant Housing Units | 2,053 ( 6.0%) |
| Median Home Value | $710,048 |
| Average Home Value | $738,671 |
Residential
26,882
Single Family
24,403
Multi-Family
2,479
Businesses
1,761
Date | Event | Price |
|---|---|---|
| 2024-06-20 | Listed for sale | $839,000 |
| 2004-12-28 | Sold | $417,500 |
| 2003-04-22 | Sold | $331,578 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-12 | N/A | N/A | $38,400 | 8.84% |
| 2022-08-12 | N/A | N/A | $35,280 | -2.65% |
| 2021-08-12 | N/A | N/A | $36,240 | 3.78% |
Listed by: Joshua Katz • Katz Realty
Mls Name: SIBOR
Mls Provider:
Mls ID: #2403420
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.
