21 Sprague Avenue, Staten Island, NY 10307
Luxurious 6-bedroom, 4-bath home with resort-style amenities.
- Added:
- Apr 9, 2025
- Days on Market:
- 429
- Last Refresh:
- May 28 at 12:45 pm
Property Features for 21 Sprague Avenue
General Information
- Standard status
- Active
- Size
- 5,000 SF
- Property subtype
- Multi Family
Listing agent Gabriel Lian (718) 717-7727
Listing office Gama Group LLC (718) 717-7727
Listing date Apr 9, 2025
Source Exitrealty
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 Gama Group LLC
HighLights
- Resort‑style backyard featuring a 6ft pool, slide, gazebos, playground, and outdoor HDMI connection.
- Custom 2‑family home offering 6 bedrooms, 4 baths, and 5,000 sqft of living space.
- Chef's kitchen boasts quartz countertops, Wolf range with pot filler, Subzero fridge/wine fridge combo, and walk‑in pantry/laundry room.
- First‑floor master bedroom with walk‑in closet, ¾ bath, and split unit AC.
- Separate studio/loft apartment with ¾ bath and kitchen connections.
- Radiant heating, custom wainscotting/moldings, and high‑hat lighting throughout the first floor.
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 | $186.0k | $37.20 |
| − Vacancy | −$8.4k | −$1.67 |
| EGI | $177.6k | $35.53 |
| − OpEx | −$53.3k | −$10.66 |
| NOI | $124.3k | $24.87 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Staten Island
- County
- Richmond
- State
- New York
- Longitude
- -74.239755
- Latitude
- 40.510768