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 314 Ilyssa Way, Staten Island, NY, 10312 offers $6,395/mo rent that, after a $2,393/mo payment, leaves $3,130/mo cash flow. Total monthly income is $6,395/mo, and annual cash flow is $37,562/yr on $162,066 cash. Return on cash invested measures 43.09% in year one, and rental yield stands at 15.7% at a $488,888 entry. Equity gained on principal adds $3,155/yr while 5% annual appreciation compounds into $135,071 by year five. Five-year ROI records 227.78% and total cumulative return in cash reaches $369,155. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,395/mo property income versus a $2,393/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1996
435.60 sqft 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 |
|---|---|---|
| 2024-07-29 | Price change | $488,888 |
| 2024-07-11 | Listed for sale | $508,888 |
| 2022-10-12 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-12 | N/A | N/A | $26,700 | 8.27% |
| 2022-08-12 | N/A | N/A | $24,660 | -0.24% |
| 2021-08-12 | N/A | N/A | $24,720 | 3.26% |
Listed by: Louis L Rizzo • Master Associates Inc.
Mls Name: SIBOR
Mls Provider:
Mls ID: #2403950
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.
