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 60 Ilyssa Way, Staten Island, NY, 10312 listed at $508,000 pairs $3,709/mo rent with a $2,486/mo payment to leave $317/mo cash flow. Total monthly income runs $3,709/mo, and annual cash flow reaches $3,805/yr on $167,132 cash to close. Return on cash invested measures 22.34% in year one, and rental yield registers 8.76% at a $508,000 basis. Equity gained on principal adds $3,278/yr, and annual property appreciation at 5% supports $140,351 by year five. Five-year ROI tracks 116.49% and total cumulative return in cash totals $194,699. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,709/mo property income relative to a $2,486/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Elyse Rivera • Keller Williams Realty Staten Island
Mls Name: SIBOR
Mls ID: #2504633
