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 5 School Rd, Staten Island, NY, 10305 offers $3,223/mo rent that, after a $2,340/mo payment, leaves $30/mo cash flow. Total monthly income is $3,223/mo, and annual cash flow is $365/yr on $158,490 cash. Return on cash invested measures 20.14% in year one, and rental yield stands at 8.09% at a $478,100 entry. Equity gained on principal adds $3,085/yr while 5% annual appreciation compounds into $132,090 by year five. Five-year ROI records 104.73% and total cumulative return in cash reaches $165,980. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,223/mo property income versus a $2,340/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1925
2,500 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 |
|---|---|---|
| 2025-10-01 | Listing removed | $499,900 |
| 2025-06-05 | Listed for sale | $499,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-13 | $4145.00 | N/A | $29,940 | -7.59% |
| 2023-10-13 | N/A | N/A | $32,400 | 23.01% |
| 2022-10-13 | N/A | N/A | $26,340 | -4.57% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
