453 Ilyssa WayStaten IslandNY10312
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Staten Island at 453 Ilyssa Way, Staten Island, NY, 10312 priced at $549,000 pairs $3,930/mo rent with $264/mo cash flow after a $2,687/mo payment. Total monthly income equals $3,930/mo, and annual cash flow comes to $3,167/yr on $180,621 invested. Return on cash invested is 21.81% in year one, and rental yield stands at 8.59% on a $549,000 basis. Equity gained on principal adds $3,543/yr, and 5% annual appreciation accumulates to $151,679 by year five. Five-year ROI measures 113.67% and total cumulative return in cash reaches $205,304. For financing, Ziffy Mortgage’s DSCR program evaluates $3,930/mo property income against a $2,687/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1996
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10312, Staten Island, NY area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
18,712
Single Family
18,607
Multi-Family
105
Businesses
619
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joyce Yu • Tom Crimmins Realty, Ltd.
Mls Name: SIBOR
Mls ID: #2505120