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 574 Ilyssa Way, Staten Island, NY, 10312 generates $3,568/mo in rent and, after a $2,447/mo payment, leaves $229/mo in cash flow. Total monthly income is $3,568/mo, and annual cash flow is $2,752/yr on $165,750 invested. Return on cash invested sits at 21.57% in year one, and rental yield is 8.56% on a $499,999 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,141 over five years. Five-year ROI reaches 112.4% and total cumulative return in cash sums $186,295. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,568/mo property income rather than buyer’s personal income.
Townhouse
Built in 1996
435.60 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-01-10 | Listed for sale | $499,999 |
| 2025-01-05 | Listing removed | $499,999 |
| 2025-01-02 | Listed for sale | $499,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-01-12 | N/A | N/A | $24,780 | 11.62% |
| 2022-01-12 | N/A | N/A | $22,200 | 8.82% |
| 2021-01-12 | N/A | N/A | $20,400 | 5.92% |
Listed by: Ola Tleis • Top Choice Realty LLC
Mls Name: SIBOR
Mls Provider:
Mls ID: #2500006
Disclaimer: Certain real estate listing data is provided by Staten Island MLS under its Internet Data Exchange program. This data is provided exclusively for consumers personal, non-commercial use and may only be used for identifying prospective properties consumers may be interested in purchasing or renting. Any other use of the data is hereby prohibited. Data deemed reliable but is not guaranteed accurate by Staten Island MLS and should be independently verified. Copyright 2024 Staten Island Multiple Listing Service, Inc. All rights reserved.
