Rental Property Investment Analysis
Investment metrics for 59 Fairway Ln, Staten Island, NY 10301
zillow
Single Family Residence
📍 59 Fairway Ln, Staten Island, NY 10301
$1,550,000
🛏 5 bed
🚿 4 bath
📐 3,400 sqft
100
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 100/100
Monthly Cash Flow
+$102,749
After all expenses
Cap Rate
85.77%
Strong yield
Monthly Rent
$124,750/mo
Estimated
Total Expenses
$22,001/mo
All-in monthly
Cash-on-Cash
345.86%
Solid return
Annual Cash Flow
$1,232,990
Per year
Break-Even Analysis
Break-Even Rent
$22,001 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major transit hubs and ferry terminals provides essential access for residents commuting into Manhattan daily.
- ▸Diverse local retail and dining corridors create a convenient suburban lifestyle that attracts steady long-term rental demand.
- ▸Abundant historic residential character and varied green spaces offer a stable environment appealing to working class families.
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (100/100). The 85.77% cap rate and strong positive monthly cash flow of +$102,749/mo support a strong case for acquisition.
Analysis Summary
This Single Family Residence at 59 Fairway Ln, Staten Island, NY 10301 is listed at $1,550,000 with 5 bed / 4 bath and 3,400 sq ft.
The estimated monthly rent is $124,750, generating a strong positive monthly cash flow of +$102,749 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 85.77% and the cash-on-cash return is 345.86%. This deal received a score of 100/100 (Grade A: Excellent Investment Opportunity).
More analyzed properties in Staten Island
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