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 787 Olympia Blvd, Staten Island, NY, 10305 generates $3,900/mo in rent, after a $3,891/mo payment. Total monthly income is $3,900/mo. Return on cash invested sits at 13.6% in year one, and rental yield is 5.89% on a $795,000 entry. Equity gained on principal adds $5,130/yr, while 5% annual appreciation builds toward $219,644 over five years. Five-year ROI reaches 69.61% and total cumulative return in cash sums $182,074. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,900/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
2,050 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10305, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,367 (100%) |
| Owner Occupied HU | 8,911 (54.4%) |
| Renter Occupied HU | 6,522 (39.8%) |
| Vacant Housing Units | 934 ( 5.7%) |
| Median Home Value | $679,181 |
| Average Home Value | $717,006 |
Residential
13,532
Single Family
11,254
Multi-Family
2,278
Businesses
873
Date | Event | Price |
|---|---|---|
| 2025-08-30 | Listed for sale | $795,000 |
| 2025-05-12 | Listing removed | N/A |
| 2025-02-07 | Listed for sale | $795,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
