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 87 Redwood Loop, Staten Island, NY, 10309 generates $5,736/mo in rent and, after a $2,814/mo payment, leaves $1,747/mo in cash flow. Total monthly income is $5,736/mo, and annual cash flow is $20,959/yr on $189,175 invested. Return on cash invested sits at 31.14% in year one, and rental yield is 11.97% on a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 164.03% and total cumulative return in cash sums $310,307. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,736/mo property income rather than buyer’s personal income.
Single Family
Built in 1986
N/A lot
$N/A/sqft
$150 monthly HOA
Neighborhood data shown for ZIP Code: 10309, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,737 (100%) |
| Owner Occupied HU | 8,727 (68.5%) |
| Renter Occupied HU | 3,284 (25.8%) |
| Vacant Housing Units | 726 ( 5.7%) |
| Median Home Value | $782,533 |
| Average Home Value | $811,399 |
Residential
10,176
Single Family
10,168
Multi-Family
8
Businesses
935
Date | Event | Price |
|---|---|---|
| 2024-09-01 | Listed for sale | $575,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | N/A | N/A | $32,760 | 9.20% |
| 2022-09-04 | N/A | N/A | $30,000 | 9.41% |
| 2021-09-04 | N/A | N/A | $27,420 | 1.11% |
Listed by: Joan Mcvey • MCVEY JOAN M
Mls Name: NY State MLS
Mls ID: #11338249
