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 79 Simonson Pl, Staten Island, NY, 10302 priced at $625,000 converts $4,285/mo rent into $111/mo cash flow after a $3,059/mo obligation. Total monthly income equals $4,285/mo, and annual cash flow totals $1,337/yr on $205,625 invested. Return on cash invested prints 20.71% in year one, and rental yield reads 8.23% against a $625,000 entry. Equity gained on principal adds $4,033/yr, while 5% annual appreciation compiles into $172,676 by year five. Five-year ROI reaches 107.76% and total cumulative return in cash sums $221,581. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,285/mo property income covering a $3,059/mo payment, not borrower’s personal income.
Multi Family
Built in 1920
3,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 10302, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,931 (100%) |
| Owner Occupied HU | 3,148 (45.4%) |
| Renter Occupied HU | 3,382 (48.8%) |
| Vacant Housing Units | 401 ( 5.8%) |
| Median Home Value | $626,311 |
| Average Home Value | $639,326 |
Residential
5,422
Single Family
4,735
Multi-Family
687
Businesses
553
Date | Event | Price |
|---|---|---|
| 2025-03-18 | Listed for sale | $625,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-19 | $4145.00 | N/A | $30,120 | -4.74% |
| 2023-03-19 | N/A | N/A | $31,620 | 15.32% |
| 2022-03-19 | N/A | N/A | $27,420 | 20.90% |
Listed by: Sonia Levinsky • eXp Realty BKNY
Mls Name: BNYMLS
Mls Provider:
Mls ID: #490110
Disclaimer: The property information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Listing information is deemed reliable, but not guaranteed. The data relating to real estate for sale on this web site comes in part from the participating Brokers.
