1239 Forest Hill Rd #12, Staten Island, NY, 10314 | 5.24% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1239 Forest Hill Rd #12, Staten Island, NY, 10314 | 5.24% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1674 sft

126 Stephenson Ave, Middlesex, NJ, 08846

2 Bed
2 Bath
1422 sft

458 Windham Loop #O, Staten Island, NY, 10314

2 Bed
2 Bath
- sft

84-86 Washington Ave, Carteret, NJ, 07008

3 Bed
3 Bath
1677 sft

9 Gulfstream Boulevard, Middlesex, NJ, 08846

Nearby investment properties with comparable prices

3 Bed
3 Bath
1540 sft

178 Vassar St, Staten Island, NY, 10314

2 Bed
2 Bath
1025 sft

1239 Forest Hill Rd #10, Staten Island, NY, 10314

2 Bed
2 Bath
1012 sft

1239 Forest Hill Rd #6, Staten Island, NY, 10314

2 Bed
2 Bath
1012 sft

1239 Forest Hill Rd #18, Staten Island, NY, 10314

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Staten Island at 1239 Forest Hill Rd #12, Staten Island, NY, 10314 generates $3,120/mo in rent, after a $3,500/mo payment. Total monthly income is $3,120/mo. Return on cash invested sits at 11.62% in year one, and rental yield is 5.24% on a $715,000 entry. Equity gained on principal adds $4,614/yr, while 5% annual appreciation builds toward $197,541 over five years. Five-year ROI reaches 58.98% and total cumulative return in cash sums $138,741. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,120/mo property income rather than buyer’s personal income.

Condo

Built in 2026

N/A lot

$N/A/sqft

No HOA

More details about the property

New Luxury Condominium 2 Bed, 2 Bath Staten Island, NY Introducing a rare opportunity to own a beautifully designed, brand-new luxury condominium currently under construction on Staten Island. This 2-bedroom, 2-bathroom duplex residence offers the best of modern living, including a private backyard on the first floor and a spacious terrace on the second floor perfect for seamless indoor-outdoor enjoyment. Located in a fully electric, gas-free building, this home features high-end finishes throughout. The exterior boasts premium Thermawood panels by Lunawood and contemporary stucco, paired with energy-efficient Pella windows and balcony/terrace doors to ensure quiet comfort and excellent insulation. Inside, enjoy engineered wood flooring in all bedrooms, living areas, and kitchenettes, complemented by porcelain tile in bathrooms and washer/dryer closets. Each unit includes a hookup for an electric washer and dryer. Additional amenities include an elevator, assigned parking in the cellar garage for each unit, and a thoughtfully designed layout tailored for luxury, efficiency, and ease of living. Dont miss this chance to own a stylish, well-appointed new construction home in a highly desirable Staten Island location! Subject to errors and omissions.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10314, Staten Island, NY area.

Housing Distribution

Housing Statistics

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