Two-Family Residential Income
220 Dartmouth Loop Staten Island, NY 10306
For Sale
$819,000
Two-family home with a 1-bedroom unit and a 3-bedroom, 2-bath duplex, plus built-in garage and private driveway.
Property Size1,300 SF
Price / SF$630
Days on Market204
Property Features for 220 Dartmouth Loop
General Information
- Standard status
- Active
- Size
- 1,300 SF
- Property subtype
- MultiFamily
Building Details
- Year Built
- 2005
Listing Agency:
RE/MAX Edge
(718) 612-3088
Listed By:
Allan H. Zhu · License #ahz7089
(718) 612-3088
Source:
Compass
Added: Jan 3
Changed: Jul 22
Last Checked: Jul 23 at 11:28AM
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 RE/MAX Edge
Investment Insights
Based on property information with market context.
This two-family property includes a 1-bedroom, 1-bath unit and a 3-bedroom, 2-bath duplex. The home also features a built-in garage and a private driveway. According to the provided information, monthly maintenance is listed at $55 and covers snow removal and trash collection.
The property is located in Staten Island and is described as being within a short distance to shopping, dining, and a movie theater. It is also reported to be close to express buses, with S79 and S76 noted in the remarks.
Overall, the layout supports either steady rental use across the two units or owner-occupied living with an additional residence, depending on the buyer’s preference.
The property is located in Staten Island and is described as being within a short distance to shopping, dining, and a movie theater. It is also reported to be close to express buses, with S79 and S76 noted in the remarks.
Overall, the layout supports either steady rental use across the two units or owner-occupied living with an additional residence, depending on the buyer’s preference.
Key Highlights
- Two‑family home built in 2005 with 1‑bedroom/1‑bath and a 3‑bedroom/2‑bath duplex
- Central air and gas heat; 3 full bathrooms in total
- Eat‑in kitchen with yard/deck access; formal living room
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 | $49.9k | $38.40 |
| − Vacancy | −$2.7k | −$2.11 |
| EGI | $47.2k | $36.29 |
| − OpEx | −$14.2k | −$10.89 |
| NOI | $33.0k | $25.40 |
1,300 SF · lease $38.40/SF/yr · vacancy 5.50% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$471.7K
$412.8K – $550.4K
NOI $33,022 @ 7.0% cap · market cap 4.03%
Second Best
Apartment 5plus
$419.2K
$366.8K – $489.1K
NOI $29,344 @ 7.0% cap · market cap 3.58%
Theoretical Best
Office A
$620.3K
$542.8K – $723.7K
NOI $43,420 @ 7.0% cap · market cap 5.30%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Duplexes
FAQs
What type of property is this?
Duplex - Two-family home with a 1-bedroom unit and a 3-bedroom, 2-bath duplex, plus built-in garage and private driveway.
Where is this duplex located?
The property is located at 220 Dartmouth Loop Staten Island, NY.
What is the asking price?
The asking price for this property is $819,000.
What are key features of this property?
This property features: Two‑family home built in 2005 with 1‑bedroom/1‑bath and a 3‑bedroom/2‑bath duplex; Central air and gas heat; 3 full bathrooms in total; Eat‑in kitchen with yard/deck access; formal living room
