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 22 Bay Ter APT 2E, Staten Island, NY, 10306 offers $2,201/mo rent that, after a $1,067/mo payment, leaves $216/mo cash flow. Total monthly income is $2,201/mo, and annual cash flow is $2,595/yr on $72,267 cash. Return on cash invested measures 23.5% in year one, and rental yield stands at 12.12% at a $218,000 entry. Equity gained on principal adds $1,407/yr while 5% annual appreciation compounds into $60,229 by year five. Five-year ROI records 125.98% and total cumulative return in cash reaches $91,039. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,201/mo property income versus a $1,067/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 1976
435.60 sqft lot
$N/A/sqft
$529 monthly 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 |
|---|---|---|
| 2025-06-16 | Pending sale | $218,000 |
| 2025-05-25 | Listed for sale | $218,000 |
| 2024-10-02 | Listing removed | $218,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2017-07-23 | N/A | N/A | $1,841,400 | N/A |
Listed by: Jennine DeStefano • Thomas Gugliucci Real Estate
Mls Name: SIBOR
Mls Provider:
Mls ID: #2502963
Disclaimer: Certain real estate listing data is provided by Staten Island MLS under its Internet Data Exchange program. This data is provided exclusively for consumers personal, non-commercial use and may only be used for identifying prospective properties consumers may be interested in purchasing or renting. Any other use of the data is hereby prohibited. Data deemed reliable but is not guaranteed accurate by Staten Island MLS and should be independently verified. Copyright 2025 Staten Island Multiple Listing Service, Inc. All rights reserved.
