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 386 Simonson Ave, Staten Island, NY, 10303 priced at $859,999 pairs $8,323/mo rent with $2,580/mo cash flow after a $4,209/mo payment. Total monthly income equals $8,323/mo, and annual cash flow comes to $30,964/yr on $282,940 invested. Return on cash invested is 31% in year one, and rental yield stands at 11.61% on a $859,999 basis. Equity gained on principal adds $5,549/yr, and 5% annual appreciation accumulates to $237,602 by year five. Five-year ROI measures 162.96% and total cumulative return in cash reaches $461,069. For financing, Ziffy Mortgage’s DSCR program evaluates $8,323/mo property income against a $4,209/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 2017
3,646 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10303, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,374 (100%) |
| Owner Occupied HU | 4,601 (49.1%) |
| Renter Occupied HU | 4,221 (45.0%) |
| Vacant Housing Units | 552 ( 5.9%) |
| Median Home Value | $527,146 |
| Average Home Value | $558,942 |
Residential
7,637
Single Family
6,419
Multi-Family
1,218
Businesses
563
Date | Event | Price |
|---|---|---|
| 2024-02-19 | Listed for sale | $859,999 |
| 2017-09-28 | Sold | $724,888 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-12 | N/A | N/A | $43,380 | 21.31% |
| 2022-08-12 | N/A | N/A | $35,760 | -2.13% |
| 2021-08-12 | N/A | N/A | $36,540 | -9.51% |
Listed by: Ran Dan Pan • Compass Greater NY LLC
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #3532194
Disclaimer: The data relating to real estate for sale or lease on this web site comes in part from OneKey MLS. Real estate listings held by brokerage firms other than Zillow, Inc are marked with the OneKey MLS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2024 OneKey MLS. All rights reserved.
