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 18 Bay Ter #1C, Staten Island, NY, 10306 priced at $229,000 pairs $1,940/mo rent with $411/mo cash flow after a $1,121/mo payment. Total monthly income equals $1,940/mo, and annual cash flow comes to $4,927/yr on $75,914 invested. Return on cash invested is 26.4% in year one, and rental yield stands at 10.17% on a $229,000 basis. Equity gained on principal adds $1,478/yr, and 5% annual appreciation accumulates to $63,268 by year five. Five-year ROI measures 138.31% and total cumulative return in cash reaches $104,993. For financing, Ziffy Mortgage’s DSCR program evaluates $1,940/mo property income against a $1,121/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1976
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10306, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,923 (100%) |
| Owner Occupied HU | 13,942 (63.6%) |
| Renter Occupied HU | 6,761 (30.8%) |
| Vacant Housing Units | 1,220 ( 5.6%) |
| Median Home Value | $710,351 |
| Average Home Value | $735,738 |
Residential
19,057
Single Family
16,885
Multi-Family
2,172
Businesses
1,160
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: Siu Lun Tang • RE/MAX Real Estate Professiona
Mls Name: SIBOR
Mls ID: #2506365
