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 3 E Delmar Ave, Staten Island, NY, 10312 priced at $628,000 pairs $3,551/mo rent with after a $3,074/mo payment. Total monthly income equals $3,551/mo. Return on cash invested is 16.33% in year one, and rental yield stands at 6.79% on a $628,000 basis. Equity gained on principal adds $4,052/yr, and 5% annual appreciation accumulates to $173,505 by year five. Five-year ROI measures 84.26% and total cumulative return in cash reaches $174,091. For financing, Ziffy Mortgage’s DSCR program evaluates $3,551/mo property income against a $3,074/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10312, Staten Island, NY area.
| 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 |
Residential
18,712
Single Family
18,607
Multi-Family
105
Businesses
619
Date | Event | Price |
|---|---|---|
| 2025-10-10 | Listing removed | $2,900 |
| 2025-10-05 | Price change | $2,900 |
| 2025-09-26 | Price change | $2,980 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $5797.00 | N/A | $31,740 | -3.82% |
| 2023-10-18 | N/A | N/A | $33,000 | 21.15% |
| 2022-10-18 | N/A | N/A | $27,240 | 2.48% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
