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 62 Regal Walk #B, Staten Island, NY, 10303 priced at $548,000 converts $3,971/mo rent into $19/mo cash flow after a $2,682/mo obligation. Total monthly income equals $3,971/mo, and annual cash flow totals $225/yr on $180,292 invested. Return on cash invested prints 20.18% in year one, and rental yield reads 8.7% against a $548,000 entry. Equity gained on principal adds $3,536/yr, while 5% annual appreciation compiles into $151,402 by year five. Five-year ROI reaches 105.65% and total cumulative return in cash sums $190,470. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,971/mo property income covering a $2,682/mo payment, not borrower’s personal income.
Townhouse
Built in 1988
1,306 sqft lot
$N/A/sqft
$293 monthly HOA
Neighborhood data shown for ZIP Code: 10303, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,374 (100%) |
| Owner Occupied HU | 4,601 (49.1%) |
| Renter Occupied HU | 4,221 (45.0%) |
| Vacant Housing Units | 552 ( 5.9%) |
| Median Home Value | $527,146 |
| Average Home Value | $558,942 |
Residential
7,637
Single Family
6,419
Multi-Family
1,218
Businesses
563
Date | Event | Price |
|---|---|---|
| 2024-10-03 | Listed for sale | $548,000 |
| 2018-06-28 | Sold | $362,500 |
| 2018-03-14 | Listing removed | $389,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | N/A | N/A | $32,176 | 12.36% |
| 2022-02-13 | N/A | N/A | $28,636 | 9.36% |
| 2021-02-13 | N/A | N/A | $26,186 | 17.26% |
Listed by: Lisette Kumar • RE/MAX Elite
Mls Name: SIBOR
Mls Provider:
Mls ID: #2405530
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.
