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 90 Bay Street Lndg APT 1E, Staten Island, NY, 10301 priced at $629,900 converts $4,308/mo rent into after a $3,083/mo obligation. Total monthly income equals $4,308/mo. Return on cash invested prints 13.13% in year one, and rental yield reads 8.21% against a $629,900 entry. Equity gained on principal adds $4,065/yr, while 5% annual appreciation compiles into $174,030 by year five. Five-year ROI reaches 69.85% and total cumulative return in cash sums $144,747. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,308/mo property income covering a $3,083/mo payment, not borrower’s personal income.
Apartment
Built in 1900
N/A lot
$N/A/sqft
$1,298 monthly HOA
Neighborhood data shown for ZIP Code: 10301, Staten Island, NY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,290 (100%) |
| Owner Occupied HU | 6,622 (38.3%) |
| Renter Occupied HU | 9,278 (53.7%) |
| Vacant Housing Units | 1,390 ( 8.0%) |
| Median Home Value | $726,482 |
| Average Home Value | $771,820 |
Residential
14,455
Single Family
8,775
Multi-Family
5,680
Businesses
926
Date | Event | Price |
|---|---|---|
| 2025-09-15 | Listed for sale | $629,900 |
| 2024-11-19 | Listing removed | $599,000 |
| 2024-07-27 | Price change | $599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-16 | $6027.00 | N/A | $58,682 | 0.52% |
| 2023-09-16 | N/A | N/A | $58,379 | 33.92% |
| 2022-09-16 | N/A | N/A | $43,591 | 18.83% |
Listed by: Gennady Gary Papirov • Homes R Us Realty of NY, Inc.
Mls Name: SIBOR
Mls Provider:
Mls ID: #2505462
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.
