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 411 Annadale Rd, Staten Island, NY, 10312 listed at $770,000 pairs $5,941/mo rent with a $3,769/mo payment to leave $799/mo cash flow. Total monthly income runs $5,941/mo, and annual cash flow reaches $9,586/yr on $253,330 cash to close. Return on cash invested measures 23.84% in year one, and rental yield registers 9.26% at a $770,000 basis. Equity gained on principal adds $4,969/yr, and annual property appreciation at 5% supports $212,737 by year five. Five-year ROI tracks 124.55% and total cumulative return in cash totals $315,525. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,941/mo property income relative to a $3,769/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1993
2,520 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 |
|---|---|---|
| 2024-08-23 | Listed for sale | $770,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | N/A | N/A | $38,880 | 10.02% |
| 2022-08-31 | N/A | N/A | $35,340 | -5.15% |
| 2021-08-31 | N/A | N/A | $37,260 | -1.11% |
What's Special
Partial,Pull Stairs
Listed by: Juan Navarro • LA Rosa Realty New York LLC
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #3574167
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.
