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% |
Investment property for sale in Staten Island at 21 Pond Way UNIT 21, Staten Island, NY, 10303 with 5% annual appreciation on a $408,000 basis while $6,047/mo rent supports operations. Total monthly income totals $6,047/mo and a $1,997/mo payment preserves $3,117/mo for cash returns. Annual cash flow comes to $37,409/yr on $135,252 deployed, and return on cash invested reaches 47.57% in year one. Equity gained on principal adds $2,633/yr, and five-year appreciation sums $112,723 alongside rental yield of 17.79%. Five-year ROI measures 252.48% and total cumulative return in cash totals $341,479.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,047/mo property income versus a $1,997/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 1988
N/A lot
$N/A/sqft
$205 monthly HOA
Neighborhood data shown for ZIP Code: 10303, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,374 (100%) |
| Owner Occupied HU | 4,601 (49.1%) |
| Renter Occupied HU | 4,221 (45.0%) |
| Vacant Housing Units | 552 ( 5.9%) |
| Median Home Value | $527,146 |
| Average Home Value | $558,942 |
Residential
7,637
Single Family
6,419
Multi-Family
1,218
Businesses
563
Date | Event | Price |
|---|---|---|
| 2024-07-19 | Listed for sale | $408,000 |
| 2024-06-28 | Listing removed | N/A |
| 2024-06-01 | Listed for sale | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-12 | N/A | N/A | $18,168 | 25.39% |
| 2022-08-12 | N/A | N/A | $14,489 | N/A |
| 2021-08-12 | N/A | N/A | $14,489 | -13.42% |
What's Special
See Remarks
Listed by: Alexander H Lau • E Realty International Corp
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #3554105
Disclaimer: The data relating to real estate for sale or lease on this web site comes in part from OneKey MLS. Real estate listings held by brokerage firms other than Zillow, Inc are marked with the OneKey MLS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2024 OneKey MLS. All rights reserved.
