Rental Property Investment Analysis
Investment metrics for 21 Furness Pl, Staten Island, NY 10314
zillow
Single Family
📍 21 Furness Pl, Staten Island, NY 10314
$800,200
🛏 3 bed
🚿 3 bath
📐 1,688 sqft
20
/ 100
Deal Score
F
High Risk Investment
Grade F · 20/100
Monthly Cash Flow
$-354
After all expenses
Cap Rate
5.70%
Below 6% threshold
Monthly Rent
$5,201/mo
Estimated
Total Expenses
$5,555/mo
All-in monthly
Cash-on-Cash
-2.31%
Low return
Annual Cash Flow
$-4,248
Per year
Break-Even Analysis
Break-Even Rent
$5,555 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Extensive green space and suburban streetscapes offer a quiet residential atmosphere that attracts long-term family tenant demographics.
- ▸Central island positioning provides excellent access to major highway arteries, facilitating commute times for bridge-bound professional rental households.
- ▸Concentrated retail and dining hubs along key corridors provide essential neighborhood amenities that bolster consistent local rental demand.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (20/100) with a negative cash flow of $-354/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family at 21 Furness Pl, Staten Island, NY 10314 is listed at $800,200 with 3 bed / 3 bath and 1,688 sq ft.
The estimated monthly rent is $5,201, generating a negative monthly cash flow of $-354 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.70% and the cash-on-cash return is -2.31%. This deal received a score of 20/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk