182 Pembrook Loop, Staten Island, NY, 10309 | $191/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

182 Pembrook Loop, Staten Island, NY, 10309 | $191/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2233 sft

1713 Swales Ct, Monroe Township, NJ, 08831

3 Bed
3 Bath
2520 sft

24 Clubhouse Lane, Marlboro, NJ, 07746

4 Bed
3 Bath
2642 sft

11 Patio Ct, Monroe Township, NJ, 08831

3 Bed
2 Bath
1340 sft

190 S Moetz Dr, Milltown, NJ, 08850

Nearby investment properties with comparable prices

Currently Rented+ 1 more

3 Bed
3 Bath
1408 sft

70 County Road, Cliffwood, NJ, 07721

5 Bed
3 Bath
- sft

14 New Brunswick Avenue, Aberdeen, NJ, 07747

Investment Property+ 1 more

7 Bed
2 Bath
2383 sft

347 Handy St, New Brunswick, NJ, 08901

4 Bed
2 Bath
- sft

17 Pearl Rd, East Brunswick, NJ, 08816

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Staten Island at 182 Pembrook Loop, Staten Island, NY, 10309 uses $230,299 cash to close to unlock $2,288/yr annual cash flow and $191/mo monthly cash flow. Total monthly income runs $4,865/mo, and a $3,426/mo payment keeps the spread at $191/mo. Purchase price stands at $699,998, and rental yield measures 8.34% with $4,865/mo rent. Return on cash invested shows 21.05% in year one, and 5% annual appreciation builds toward $193,397 over five years. Five-year ROI reaches 109.6% and total cumulative return in cash records $252,399. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,865/mo property income covering a $3,426/mo payment rather than investor’s personal income.

Single Family

Built in 1992

5,227 sqft lot

$N/A/sqft

No HOA

More details about the property

*3 bedroom home currently being used as a 2 bedroom* Welcome to 182 Pembrook Loop, an extra large bright and airy end unit townhome in convenient south shore location! Spacious open layout featuring a renovated eat in kitchen w/ granite counters, tile backsplash and flooring, wood cabinets and hi hats! Large living room/dining room combo, coat closet half bath and sliders off of the kitchen that lead to a deck complete the living space on your first floor! Second floor features 2 tremendous bedrooms with plenty of closet space and a full 4 piece bathroom w/ double vanity! Your finished basement has a large room w/ sliders to the yard that serves perfectly as a home office, home gym, family room. Laundry, utility room, 3/4 shower and full size garage round out your basement! Nice size yard, beautiful curb appeal, private driveway! This home is absolutely move in ready, neat and clean and is a must see! This is one of the larger homes you will find in this price range! True pride of ownership, original owner, make your appointment today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 10309, Staten Island, NY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,737 (100%)
Owner Occupied HU	8,727 (68.5%)
Renter Occupied HU	3,284 (25.8%)
Vacant Housing Units	726 ( 5.7%)
Median Home Value	$782,533
Average Home Value	$811,399