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 67 Commodore Dr, Staten Island, NY, 10309 generates $6,672/mo in rent and, after a $3,915/mo payment, leaves $1,331/mo in cash flow. Total monthly income is $6,672/mo, and annual cash flow is $15,966/yr on $263,163 invested. Return on cash invested sits at 26.13% in year one, and rental yield is 10.01% on a $799,888 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation builds toward $220,994 over five years. Five-year ROI reaches 136.8% and total cumulative return in cash sums $360,008. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,672/mo property income rather than buyer’s personal income.
Townhouse
Built in 1987
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10309, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,737 (100%) |
| Owner Occupied HU | 8,727 (68.5%) |
| Renter Occupied HU | 3,284 (25.8%) |
| Vacant Housing Units | 726 ( 5.7%) |
| Median Home Value | $782,533 |
| Average Home Value | $811,399 |
Residential
10,176
Single Family
10,168
Multi-Family
8
Businesses
935
Date | Event | Price |
|---|---|---|
| 2024-07-26 | Listed for sale | $799,888 |
| 2024-02-06 | Sold | $390,000 |
| 2019-09-04 | Listing removed | $433,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-12 | N/A | N/A | $35,940 | 10.31% |
| 2022-08-12 | N/A | N/A | $32,580 | -4.90% |
| 2021-08-12 | N/A | N/A | $34,260 | 0.71% |
Listed by: Derek Eisenberg • Continental Real Estate Group
Mls Name: SIBOR
Mls Provider:
Mls ID: #2404292
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.
