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% |
Investment property for sale in Staten Island at 83 Ilyssa Way, Staten Island, NY, 10312 listed at $498,888 pairs $3,458/mo rent with a $2,442/mo payment to leave $126/mo cash flow. Total monthly income runs $3,458/mo, and annual cash flow reaches $1,516/yr on $165,381 cash to close. Return on cash invested measures 20.83% in year one, and rental yield registers 8.32% at a $498,888 basis. Equity gained on principal adds $3,219/yr, and annual property appreciation at 5% supports $137,834 by year five. Five-year ROI tracks 108.41% and total cumulative return in cash totals $179,287. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,458/mo property income relative to a $2,442/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1996
435.60 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 |
|---|---|---|
| 2025-03-27 | Listed for sale | $498,888 |
| 2017-04-14 | Sold | $315,000 |
| 2017-01-06 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $2750.00 | N/A | $23,820 | -6.15% |
| 2023-03-28 | N/A | N/A | $25,380 | 12.20% |
| 2022-03-28 | N/A | N/A | $22,620 | 3.86% |
Listed by: Elyse Rivera • Keller Williams Realty Staten Island
Mls Name: SIBOR
Mls Provider:
Mls ID: #2501621
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.
