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 755 Narrows Rd N APT 402, Staten Island, NY, 10304 generates $1,641/mo in rent and, after a $1,126/mo payment, leaves $105/mo in cash flow. Total monthly income is $1,641/mo, and annual cash flow is $1,258/yr on $76,245 invested. Return on cash invested sits at 21.56% in year one, and rental yield is 8.56% on a $230,000 entry. Equity gained on principal adds $1,484/yr, while 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 112.32% and total cumulative return in cash sums $85,639. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,641/mo property income rather than buyer’s personal income.
Condo
Built in 1987
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10304, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,193 (100%) |
| Owner Occupied HU | 7,309 (42.5%) |
| Renter Occupied HU | 8,780 (51.1%) |
| Vacant Housing Units | 1,104 ( 6.4%) |
| Median Home Value | $707,930 |
| Average Home Value | $824,191 |
Residential
14,695
Single Family
10,452
Multi-Family
4,243
Businesses
749
Date | Event | Price |
|---|---|---|
| 2025-08-05 | Listed for sale | $230,000 |
| 2025-02-10 | Listing removed | $225,000 |
| 2025-01-06 | Price change | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-06 | $2566.00 | N/A | $21,295 | -1.81% |
| 2023-08-06 | N/A | N/A | $21,687 | 5.33% |
| 2022-08-06 | N/A | N/A | $20,589 | 11.86% |
Listed by: Richard E Dun • Reliance Realty One
Mls Name: SIBOR
Mls Provider:
Mls ID: #2504563
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.
