235 Ilyssa WayStaten IslandNY10312
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Staten Island at 235 Ilyssa Way, Staten Island, NY, 10312 uses $170,751 cash to close to unlock $4,577/yr annual cash flow and $381/mo monthly cash flow. Total monthly income runs $4,032/mo, and a $2,540/mo payment keeps the spread at $381/mo. Purchase price stands at $519,000, and rental yield measures 9.32% with $4,032/mo rent. Return on cash invested shows 22.74% in year one, and 5% annual appreciation builds toward $143,390 over five years. Five-year ROI reaches 119.12% and total cumulative return in cash records $203,397. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,032/mo property income covering a $2,540/mo payment rather than investor’s personal income.
Townhouse
Built in 1996
435.60 sqft lot
$N/A/sqft
$185 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10312, Staten Island, NY area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
18,712
Single Family
18,607
Multi-Family
105
Businesses
619
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christine DeHart • Salmon Realty Group
Mls Name: SIBOR
Mls Provider:
Mls ID: #2504401
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.