50 Belair Rd #1EStaten IslandNY10305
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 50 Belair Rd #1E, Staten Island, NY, 10305 generates $2,825/mo in rent and, after a $1,713/mo payment, leaves $488/mo in cash flow. Total monthly income is $2,825/mo, and annual cash flow is $5,856/yr on $115,992 invested. Return on cash invested sits at 24.96% in year one, and rental yield is 9.69% on a $349,900 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,671 over five years. Five-year ROI reaches 130.6% and total cumulative return in cash sums $151,482. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,825/mo property income rather than buyer’s personal income.
Apartment
Built in 1985
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10305, Staten Island, NY area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
13,532
Single Family
11,254
Multi-Family
2,278
Businesses
873
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: George S Wonica • Real Broker NY LLC
Mls Name: SIBOR
Mls ID: #2504209