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% |
Investment property for sale in Staten Island at 51 Vera St APT B, Staten Island, NY, 10305 with 5% annual appreciation on a $256,600 basis while $2,359/mo rent supports operations. Total monthly income totals $2,359/mo and a $1,256/mo payment preserves $645/mo for cash returns. Annual cash flow comes to $7,745/yr on $85,063 deployed, and return on cash invested reaches 29.01% in year one. Equity gained on principal adds $1,656/yr, and five-year appreciation sums $70,894 alongside rental yield of 11.03%. Five-year ROI measures 152.34% and total cumulative return in cash totals $129,582.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,359/mo property income versus a $1,256/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Apartment
Built in 1969
435 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 |
|---|---|---|
| 2025-08-21 | Listing removed | $269,000 |
| 2025-06-23 | Price change | $269,000 |
| 2025-05-21 | Listed for sale | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
