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 603 Ilyssa Way, Staten Island, NY, 10312 offers a 8.96% rental yield on a $359,000 purchase with $2,682/mo rent. Total monthly income registers $2,682/mo, and a $1,757/mo payment leaves $154/mo available for distribution. Annual cash flow reaches $1,845/yr on $119,009 to close, and return on cash invested stands at 21.46% in year one. Equity gained on principal adds $2,317/yr while 5% annual appreciation supports $99,185 over five years. Portfolio math shows five-year ROI at 112.28% and total cumulative return in cash at $133,627. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,682/mo property income against a $1,757/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1996
1,306 sqft lot
$N/A/sqft
$131 monthly 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 |
|---|---|---|
| 2025-07-01 | Listed for sale | $359,000 |
| 2020-03-09 | Sold | $260,000 |
| 2019-10-14 | Price change | $272,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $1999.00 | N/A | $18,600 | -4.91% |
| 2023-07-02 | N/A | N/A | $19,560 | 13.59% |
| 2022-07-02 | N/A | N/A | $17,220 | 5.13% |
Listed by: Connie Bilotti • Rockland Realty Inc.
Mls Name: SIBOR
Mls Provider:
Mls ID: #2503829
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 2025 Staten Island Multiple Listing Service, Inc. All rights reserved.
