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 28 Utica St, Staten Island, NY, 10309 uses $213,850 cash to close to unlock $17,242/yr annual cash flow and $1,437/mo monthly cash flow. Total monthly income runs $5,777/mo, and a $3,181/mo payment keeps the spread at $1,437/mo. Purchase price stands at $650,000, and rental yield measures 10.67% with $5,777/mo rent. Return on cash invested shows 28.12% in year one, and 5% annual appreciation builds toward $179,583 over five years. Five-year ROI reaches 147.49% and total cumulative return in cash records $315,410. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,777/mo property income covering a $3,181/mo payment rather than investor’s personal income.
Single Family
Built in 1947
9,147 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10309, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,737 (100%) |
| Owner Occupied HU | 8,727 (68.5%) |
| Renter Occupied HU | 3,284 (25.8%) |
| Vacant Housing Units | 726 ( 5.7%) |
| Median Home Value | $782,533 |
| Average Home Value | $811,399 |
Residential
10,176
Single Family
10,168
Multi-Family
8
Businesses
935
Date | Event | Price |
|---|---|---|
| 2024-08-26 | Listed for sale | $650,000 |
| 2024-08-14 | Listing removed | N/A |
| 2024-06-05 | Pending sale | $749,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | N/A | N/A | $39,060 | 7.43% |
| 2022-08-31 | N/A | N/A | $36,360 | -5.16% |
| 2021-08-31 | N/A | N/A | $38,340 | 15.97% |
Listed by: Thomas Gugliucci • Thomas Gugliucci Real Estate
Mls Name: SIBOR
Mls Provider:
Mls ID: #2404819
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 2024 Staten Island Multiple Listing Service, Inc. All rights reserved.
