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 15 College Ct, Staten Island, NY, 10302 priced at $648,000 pairs $6,098/mo rent with $1,770/mo cash flow after a $3,172/mo payment. Total monthly income equals $6,098/mo, and annual cash flow comes to $21,245/yr on $213,192 invested. Return on cash invested is 30.03% in year one, and rental yield stands at 11.29% on a $648,000 basis. Equity gained on principal adds $4,181/yr, and 5% annual appreciation accumulates to $179,030 by year five. Five-year ROI measures 157.71% and total cumulative return in cash reaches $336,226. For financing, Ziffy Mortgage’s DSCR program evaluates $6,098/mo property income against a $3,172/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1996
5,100 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10302, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,931 (100%) |
| Owner Occupied HU | 3,148 (45.4%) |
| Renter Occupied HU | 3,382 (48.8%) |
| Vacant Housing Units | 401 ( 5.8%) |
| Median Home Value | $626,311 |
| Average Home Value | $639,326 |
Residential
5,422
Single Family
4,735
Multi-Family
687
Businesses
553
Date | Event | Price |
|---|---|---|
| 2024-06-26 | Listed for sale | $648,000 |
| 2002-05-10 | Sold | $275,000 |
| 1997-10-02 | Sold | $161,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-12 | N/A | N/A | $44,220 | 14.98% |
| 2022-08-12 | N/A | N/A | $38,460 | 12.06% |
| 2021-08-12 | N/A | N/A | $34,320 | -8.63% |
Listed by: Patricia Beniquez • DiTommaso Real Estate
Mls Name: BNYMLS
Mls Provider:
Mls ID: #483898
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.
