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 45 Scott Ave, Staten Island, NY, 10305 offers $6,270/mo rent that, after a $3,353/mo payment, leaves $1,695/mo cash flow. Total monthly income is $6,270/mo, and annual cash flow is $20,345/yr on $225,365 cash. Return on cash invested measures 29.09% in year one, and rental yield stands at 10.98% at a $685,000 entry. Equity gained on principal adds $4,420/yr while 5% annual appreciation compounds into $189,253 by year five. Five-year ROI records 152.68% and total cumulative return in cash reaches $344,098. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,270/mo property income versus a $3,353/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Multi Family
Built in 1935
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10305, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,367 (100%) |
| Owner Occupied HU | 8,911 (54.4%) |
| Renter Occupied HU | 6,522 (39.8%) |
| Vacant Housing Units | 934 ( 5.7%) |
| Median Home Value | $679,181 |
| Average Home Value | $717,006 |
Residential
13,532
Single Family
11,254
Multi-Family
2,278
Businesses
873
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listed for sale | $685,000 |
| 2025-01-10 | Pending sale | $685,000 |
| 2024-10-08 | Price change | $685,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-23 | $6733.00 | N/A | $56,220 | 7.33% |
| 2023-05-23 | N/A | N/A | $52,380 | 5.82% |
| 2022-05-23 | N/A | N/A | $49,500 | 7.14% |
Listed by: Kai Li • Reliance Realty One
Mls Name: SIBOR
Mls Provider:
Mls ID: #2405157
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 2025 Staten Island Multiple Listing Service, Inc. All rights reserved.
