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% |
Total monthly income runs $3,671/mo, and a $2,570/mo payment. Purchase price stands at $525,000, and rental yield measures 8.39% with $3,671/mo rent. Return on cash invested shows 19.92% in year one, and 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 103.97% and total cumulative return in cash records $179,589. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,671/mo property income covering a $2,570/mo payment rather than investor’s personal income.
Townhouse
Built in 1996
560 sqft lot
$N/A/sqft
$185 monthly 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 |
|---|---|---|
| 2025-03-11 | Listed for sale | $525,000 |
| 2024-11-25 | Sold | $380,000 |
| 2002-08-26 | Sold | $191,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-12 | $3146.00 | N/A | $25,440 | -6.40% |
| 2023-03-12 | N/A | N/A | $27,180 | 10.49% |
| 2022-03-12 | N/A | N/A | $24,600 | 2.50% |
What's Special
None
Listed by: Todd A. Yovino • Island Advantage Realty LLC
Mls Name: OneKey MLS
Mls Provider:
Mls ID: #834023
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 2025 OneKey MLS. All rights reserved.
