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 150 Ilyssa Way, Staten Island, NY, 10312 priced at $499,900 pairs $3,460/mo rent with after a $2,447/mo payment. Total monthly income equals $3,460/mo. Return on cash invested is 19.64% in year one, and rental yield stands at 8.31% on a $499,900 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,113 by year five. Five-year ROI measures 102.48% and total cumulative return in cash reaches $169,824. For financing, Ziffy Mortgage’s DSCR program evaluates $3,460/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1996
435.60 sqft lot
$N/A/sqft
$158 monthly HOA
Neighborhood data shown for ZIP Code: 10312, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,860 (100%) |
| Owner Occupied HU | 17,024 (74.5%) |
| Renter Occupied HU | 4,572 (20.0%) |
| Vacant Housing Units | 1,264 ( 5.5%) |
| Median Home Value | $731,859 |
| Average Home Value | $760,862 |
Residential
18,712
Single Family
18,607
Multi-Family
105
Businesses
619
Date | Event | Price |
|---|---|---|
| 2022-09-13 | Sold | $430,000 |
| 2022-06-25 | Price change | $435,000 |
| 2022-06-18 | Listed for sale | $449,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-06 | $2750.00 | N/A | $25,080 | 1.21% |
| 2023-05-06 | N/A | N/A | $24,780 | 11.62% |
| 2022-05-06 | N/A | N/A | $22,200 | 8.82% |
Listed by: Samantha Cannon • JM Properties
Mls Name: SIBOR
Mls Provider:
Mls ID: #2502526
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 2025 Staten Island Multiple Listing Service, Inc. All rights reserved.
