








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 204 Rathbun Ave, Staten Island, NY, 10312 priced at $1,675,000 pairs $3,526/mo rent with after a $8,198/mo payment. Total monthly income equals $3,526/mo. Return on cash invested is 3.43% in year one, and rental yield stands at 2.53% on a $1,675,000 basis. Equity gained on principal adds $10,809/yr, and 5% annual appreciation accumulates to $462,772 by year five. Five-year ROI measures 15.05% and total cumulative return in cash reaches $81,666. For financing, Ziffy Mortgage’s DSCR program evaluates $3,526/mo property income against a $8,198/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 2005
6,000 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 |
|---|---|---|
| 2025-02-06 | Price change | $1,675,000 |
| 2025-01-25 | Price change | $1,725,000 |
| 2025-01-15 | Listed for sale | $1,825,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | N/A | N/A | $98,520 | 7.81% |
| 2022-02-13 | N/A | N/A | $91,380 | 18.61% |
| 2021-02-13 | N/A | N/A | $77,040 | -4.25% |



Listed by: Gabriel Lian • GAMA GROUP LLC
Mls Name: NY State MLS
Mls ID: #11408233