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 162 Ilyssa Way, Staten Island, NY, 10312 priced at $468,000 converts $3,997/mo rent into $871/mo cash flow after a $2,291/mo obligation. Total monthly income equals $3,997/mo, and annual cash flow totals $10,457/yr on $155,142 invested. Return on cash invested prints 26.65% in year one, and rental yield reads 10.25% against a $468,000 entry. Equity gained on principal adds $3,020/yr, while 5% annual appreciation compiles into $129,300 by year five. Five-year ROI reaches 139.65% and total cumulative return in cash sums $216,653. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,997/mo property income covering a $2,291/mo payment, not borrower’s personal income.
Townhouse
Built in 1996
435.60 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Elyse Rivera • Keller Williams Realty Staten Island
Mls Name: SIBOR
Mls ID: #2504306
