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 731 Rathbun Ave, Staten Island, NY, 10312 priced at $799,999 converts $5,395/mo rent into $52/mo cash flow after a $3,916/mo obligation. Total monthly income equals $5,395/mo, and annual cash flow totals $628/yr on $263,200 invested. Return on cash invested prints 20.3% in year one, and rental yield reads 8.09% against a $799,999 entry. Equity gained on principal adds $5,162/yr, while 5% annual appreciation compiles into $221,025 by year five. Five-year ROI reaches 105.55% and total cumulative return in cash sums $277,819. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,395/mo property income covering a $3,916/mo payment, not borrower’s personal income.
Single Family
Built in 1970
4,356 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: Catherine A Volpe • Kling Real Estate, Ltd.
Mls Name: SIBOR
Mls ID: #2506595
