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 1324 Bay St, Staten Island, NY, 10305 offers a 8.1% rental yield on a $715,000 purchase with $4,828/mo rent. Total monthly income registers $4,828/mo, and a $3,500/mo payment leaves $53/mo available for distribution. Annual cash flow reaches $635/yr on $235,235 to close, and return on cash invested stands at 20.33% in year one. Equity gained on principal adds $4,614/yr while 5% annual appreciation supports $197,541 over five years. Portfolio math shows five-year ROI at 105.71% and total cumulative return in cash at $248,661. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,828/mo property income against a $3,500/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1920
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10305, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,367 (100%) |
| Owner Occupied HU | 8,911 (54.4%) |
| Renter Occupied HU | 6,522 (39.8%) |
| Vacant Housing Units | 934 ( 5.7%) |
| Median Home Value | $679,181 |
| Average Home Value | $717,006 |
Residential
13,532
Single Family
11,254
Multi-Family
2,278
Businesses
873
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Zalton Mapp • VYLLA Home
Mls Name: SIBOR
Mls ID: #2506678
