New Construction Two-Family
87 Bombay Street Staten Island, NY 10309
87 Bombay Street, Staten Island, NY, 10309
$1,299,999
Pending
For Sale
$1,299,999
Pending
MULTI_FAMILY - Staten Island, NY
Property Size2,475 SF
Lot Size0.09 Acres
Days on Market323
Property Features for 87 Bombay Street
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Property condition
- Under Construction
- Zoning
- R3-X
- Bedrooms
- 6
- Bathrooms
- 4
- Rooms
- Bathroom 6, Bedroom 2, Bathroom 5, Bedroom 6, Bedroom 4, Bathroom 2, Bedroom 3, Bedroom 5, Bathroom 3, Bathroom 4, Bedroom 1, Bathroom 1
- Parking features
- Off Street, On Street
- Basement
- Finished, Full
- Standard status
- Pending
- APN
- 07035-0000
- Size
- 2,475 SF
- Lot size
- 0.09 Acres
Taxes and HOA fees
- Tax Annual Amount
- 13000
Utilities
- Sewer type
- Public Sewer
- Heating system
- Forced Air, Electric (Heating)
- Cooling system
- Central Air
Building Details
- Year built
- 2025
- Floors in Building
- 2
- Number of units
- 2
- Building materials
- Stone, Vinyl Siding
Listing Agency
Robert DeFalco Realty, Inc.
(718) 987-7900
1678 Hylan Blvd., STATEN ISLAND, NY
Listed by
Nicole Molinini · License #40MO1063271
(718) 987-7900
Added: Sep 2, 2025 Updated: Jul 10 at 9:58 pm Checked: Jul 21 at 1:06 am
MLS# 2505130
Listing URL
Copyright © 2026 Staten Island Board of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This is a newly constructed two-family home situated on a tranquil, tree-lined street in Rossville, Staten Island. Each unit features three bedrooms, with the master bedroom including a three-quarter bath and walk-in closet. The layout of each level includes a living/dining combination, eat-in kitchen, full bath, and laundry area. Hardwood floors are present throughout each unit, complemented by ample closet space. The full finished basement includes a three-quarter bath and provides access to the side yard. The property is conveniently located near shopping and transportation. The building size is approximately 2475 square feet and the lot size is 0.09 acres.
Key Highlights
- New construction 2‑family (6 over 6) built in 2025 on a tranquil street in Rossville
- Each unit features 3 bedrooms, including a master bedroom with 3/4 bath and WIC
- Central air cooling and forced‑air/electric heating
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $92.1k | $37.20 |
| − Vacancy | −$4.1k | −$1.67 |
| EGI | $87.9k | $35.53 |
| − OpEx | −$26.4k | −$10.66 |
| NOI | $61.5k | $24.87 |
2,475 SF · lease $37.20/SF/yr · vacancy 4.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$879.3K
$769.4K – $1.03M
NOI $61,549 @ 7.0% cap · market cap 4.73%
Second Best
Apartment 5plus
$784.1K
$686.1K – $914.8K
NOI $54,886 @ 7.0% cap · market cap 4.22%
Theoretical Best
Office A
$1.18M
$1.03M – $1.38M
NOI $82,666 @ 7.0% cap · market cap 6.36%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - New construction two-family home in Rossville, Staten Island.
Where is this duplex located?
The property is located at 87 Bombay Street Staten Island, NY.
What is the asking price?
The asking price for this property is $1,299,999.
What are key features of this property?
This property features: New construction 2‑family (6 over 6) built in 2025 on a tranquil street in Rossville; Each unit features 3 bedrooms, including a master bedroom with 3/4 bath and WIC; Central air cooling and forced‑air/electric heating
