28 Bay Ter APT 2H, Staten Island, NY, 10306 | $193/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

28 Bay Ter APT 2H, Staten Island, NY, 10306 | $193/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
- sft

18 Judson St APT 3A, Edison, NJ, 08837

2 Bed
1 Bath
845 sft

128 Remsen Ave #A, New Brunswick, NJ, 08901

2 Bed
2 Bath
- sft

76 Dickens Road, North Brunswick, NJ, 08902

Investment Property+ 1 more

1 Bed
1 Bath
672 sft

289 Main St APT 4P, Spotswood, NJ, 08884

Nearby investment properties with comparable prices

- Bed
1 Bath
564 sft

17 Avon Dr W #J-17, Hightstown, NJ, 08520

1 Bed
1 Bath
810 sft

50 Garden View Ter UNIT 8, East Windsor, NJ, 08520

- Bed
- Bath
3600 sft

3845 Richmond Ave, Staten Island, NY, 10312

1 Bed
1 Bath
- sft

57 Judson St APT 1B, Edison, NJ, 08837

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

Rental property for sale in Staten Island at 28 Bay Ter APT 2H, Staten Island, NY, 10306 priced at $199,000 converts $1,522/mo rent into $193/mo cash flow after a $974/mo obligation. Total monthly income equals $1,522/mo, and annual cash flow totals $2,317/yr on $65,969 invested. Return on cash invested prints 23.42% in year one, and rental yield reads 9.18% against a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation compiles into $54,980 by year five. Five-year ROI reaches 122.38% and total cumulative return in cash sums $80,730. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,522/mo property income covering a $974/mo payment, not borrower’s personal income.

Condo

Built in 1977

435.60 sqft lot

$N/A/sqft

No HOA

More details about the property

Why Rent When You Can Own? Discover the perfect blend of comfort and convenience in this charming and spacious co-op studio, located in the highly desirable Bay Terrace neighborhood. Thoughtfully designed, the unit features a custom-built Murphy bed with built-in storage on both sidesmaximizing space without sacrificing style. The beautifully updated kitchen with granite countertops with a center island, ideal for cooking, dining, or entertaining guests. Located in the well-maintained Kensington Gardens community, residents enjoy a host of amenities including: An Olympic-sized swimming pool On-site laundry facilities Ample resident and guest parking The low HOA fee includes gas, hot water, sewer, snow removal, exterior maintenance, and even property taxesmaking ownership both affordable and worry-free. Commuting is a breeze with nearby access to the train station and express bus routes. Don't miss this opportunity to own in a peaceful, well-kept community that feels like home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 10306, Staten Island, NY area.

Housing Distribution

Housing Statistics

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