121 Dahlia St, Staten Island, NY 10312
Two-family residence with rental income potential in a convenient location.
- Added:
- Apr 27, 2026
- Days on Market:
- 58
- Last Refresh:
- Apr 27 at 12:57 pm
Property Features for 121 Dahlia St
General Information
- Standard status
- Active
- Size
- 3,456 SF
- Lot size
- 0.24 Acres
- Property subtype
- Multi Family
Building Details
- Year Built
- 1986
Listing agent ChuChu(Tina) Chen (718) 612-3088
Listing office (718) 612-3088
Listing date Apr 27, 2026
Source Elliman
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of ChuChu(Tina) Chen
HighLights
- Spacious 3,456 sq ft all‑brick Center Hall Colonial on a large 10,525 sq ft lot.
- Legally configured as a two‑family residence, offering rental income potential or extended family living.
- Five bedrooms, including four on the second floor and one on the main level, with multiple living spaces.
- Enjoy an oversized eat‑in kitchen with center island and direct access to a large deck for outdoor entertaining.
- Long private driveway, two‑car garage, and manicured front lawn enhance curb appeal.
- Features a relatively new roof (approximately 2 years old), hardwood floors, central air conditioning, and a new washer/dryer.
Overview
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 | $132.7k | $38.40 |
| − Vacancy | −$10.7k | −$3.10 |
| EGI | $122.0k | $35.30 |
| − OpEx | −$36.6k | −$10.59 |
| NOI | $85.4k | $24.71 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Staten Island
- County
- Richmond
- State
- New York
- Longitude
- -74.1996
- Latitude
- 40.546097