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 113 Pendleton Pl, Staten Island, NY, 10301 offers $6,524/mo rent that, after a $2,765/mo payment, leaves $2,751/mo cash flow. Total monthly income is $6,524/mo, and annual cash flow is $33,017/yr on $185,885 cash. Return on cash invested measures 37.82% in year one, and rental yield stands at 13.86% at a $565,000 entry. Equity gained on principal adds $3,646/yr while 5% annual appreciation compounds into $156,099 by year five. Five-year ROI records 199.52% and total cumulative return in cash reaches $370,875. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,524/mo property income versus a $2,765/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1943
2,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10301, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,290 (100%) |
| Owner Occupied HU | 6,622 (38.3%) |
| Renter Occupied HU | 9,278 (53.7%) |
| Vacant Housing Units | 1,390 ( 8.0%) |
| Median Home Value | $726,482 |
| Average Home Value | $771,820 |
Residential
14,455
Single Family
8,775
Multi-Family
5,680
Businesses
926
Date | Event | Price |
|---|---|---|
| 2024-08-02 | Listed for sale | $565,000 |
| 2020-09-15 | Sold | $355,000 |
| 2020-05-26 | Listed for sale | $369,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-12 | N/A | N/A | $30,360 | 9.52% |
| 2022-08-12 | N/A | N/A | $27,720 | 8.96% |
| 2021-08-12 | N/A | N/A | $25,440 | 10.99% |
Listed by: David Rivera • Neuhaus Realty Inc.
Mls Name: BNYMLS
Mls Provider:
Mls ID: #485044
Disclaimer: The property information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listing information is deemed reliable, but not guaranteed. The data relating to real estate for sale on this web site comes in part from the participating Brokers.
