172-174 Llewellyn Place, Staten Island, NY 10314
- Added:
- Sep 5, 2025
- Days on Market:
- 302
- Last Refresh:
- Jul 3 at 11:06 pm
Property Features for 172-174 Llewellyn Place
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- R-3X
- Bedrooms
- 4
- Bathrooms
- 7
- Rooms
- Bedroom 2, Bedroom 4, Bathroom 4, Bathroom 5, Bathroom 6, Bathroom 2, Bedroom 3, Bathroom 3, Bedroom 1, Bathroom 8, Bathroom 1, Bathroom 7
- Parking features
- Off Street
- Interior features
- Ceiling Fan(s)
- Fencing
- Fenced
- Basement
- Full, Unfinished
- Standard status
- Pending
- APN
- 00354-0047
- Size
- 3,264 SF
- Lot size
- 0.14 Acres
Taxes and HOA fees
- Tax Annual Amount
- 15409
Utilities
- Sewer type
- Public Sewer
- Heating system
- Hot Water(Heating), Natural Gas
Building Details
- Year built
- 1934
- Floors in Building
- 2
- Number of units
- 4
- Building materials
- Vinyl Siding
Listing agent Christopher Burdzy (917) 586-3142
Listing office Leader Properties Inc. 1272 Richmond Road, Staten Island, NY (718) 367-7253
Listing date Sep 5, 2025
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.
HighLights
- 4‑family house built in 1934, currently fully rented and sold occupied
- Tenant‑paid utilities include heat, hot water, cooking gas, and electricity
- 4 empty garages available to rent for additional income
- Hot water heating with natural gas
- Vinyl siding exterior with off‑street parking and fenced property
- Ceiling fan(s) included
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 | $133.2k | $40.80 |
| − Vacancy | −$6.0k | −$1.84 |
| EGI | $127.2k | $38.96 |
| − OpEx | −$38.2k | −$11.69 |
| NOI | $89.0k | $27.27 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Staten Island
- County
- Richmond
- State
- New York
- Longitude
- -74.130249
- Latitude
- 40.625687
