Two-Family Duplex with
For Sale
$869,000
24 Willow Lane, Staten Island, NY 10306
Residential Income, Staten Island, NY
Property Size2,142 SF
Lot Size0.05 Acres
Price / SF$405.70
Days on Market57
Property Features for 24 Willow Lane
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Zoning
R3-2
Bedrooms
4
Bathrooms
3
Full bathrooms
2
Half bathrooms
1
Rooms
Bedroom 1, Bedroom 3, Bathroom 1, Bathroom 3, Bathroom 2, Bedroom 4, Bedroom 2
Parking features
Assigned
Patio and Porch features
Patio, Deck
Interior features
Ceiling Fan(s)
Fencing
Chain Link
Lot features
Back Yard
Subdivision
Bay Terrace
Standard status
Active
APN
04645-0079
Size
2,142 SF
Lot size
0.05 Acres
Taxes and HOA fees
Tax Annual Amount
8052
HOA Fee
$115 Annually
Utilities
Sewer type
Public Sewer
Heating system
Natural Gas, Hot Water(Heating)
Cooling system
Central Air
Amenities
yard/deck
Building Details
Year built
1997
Floors in Building
1
Number of units
2
Building materials
Vinyl Siding
Architectural style
Colonial, Contemporary
Buildings
1
Listing Agency:
Tom Crimmins Realty, Ltd.
Listed By:
Bingling Jiang
(718) 370-3200
Added: Sep 11
Changed: Nov 5
Last Checked: Nov 6 at 5:06AM
MLS# 2605148
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.
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This semi-attached duplex in Staten Island contains two residential units within a 2142-square-foot property built in 1997. The primary residence has 3 bedrooms, 1.5 baths, an eat-in kitchen, and access to a yard and deck. A private side entrance serves the second unit, which includes 1 bedroom and 1 full bath. The property also features a garage, an assigned additional parking space, vinyl siding, central air, hot-water heating, and natural gas service.
Located in the South Bay Terrace community at 24 Willow Lane, the property is near shopping and public transportation. Public sewer service, chain-link fencing, a patio, and a roof approximately 5 years old add to the property's existing improvements. R3-2 zoning supports its duplex classification.
Located in the South Bay Terrace community at 24 Willow Lane, the property is near shopping and public transportation. Public sewer service, chain-link fencing, a patio, and a roof approximately 5 years old add to the property's existing improvements. R3-2 zoning supports its duplex classification.
Key Highlights
- Two residential units: 3 bedrooms and 1.5 baths in the main unit; 1 bedroom and 1 full bath in the second
- 2142 square feet on a 0.0535‑acre lot
- Garage plus an assigned additional parking space
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$54,410
Cap Rate
6.26%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,088,200
$1.1M
Cap Rate 7%
$777,286
$777.3K
Cap Rate 9%
$604,556
$604.6K
Market Conditions
NOI Build-Up for 2,142 SF
Gross rent
$82.3K $38.40/SF
− Vacancy
−$4.5K −$2.11/SF
EGI
$77.7K $36.29/SF
− OpEx
−$23.3K −$10.89/SF
NOI
$54.4K $25.40/SF
Area
ZIP 10306
Vacancy
5.50%
Lease Rate
$38.40 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,088,200
Cap Rate 7%
$777,286
Cap Rate 9%
$604,556
Alternative Uses
Best Use
Multifamily LT 5
$777.3K
$680.1K – $906.8K
NOI $54,410 @ 7.0% cap · market cap 6.26%
Second Best
Apartment 5plus
$690.7K
$604.4K – $805.8K
NOI $48,349 @ 7.0% cap · market cap 5.56%
Theoretical Best
Office A
$1.02M
$894.3K – $1.19M
NOI $71,543 @ 7.0% cap · market cap 8.23%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
724
Businesses Nearby
Explore this area
Business Placement
Demographics for 10306, NY
57,919
Population
21,299
Households
2.7
Avg Household Size
43
Median Age
34%
College-Educated
88%
High-School Grad
7.2 sq mi
ZIP Area
8,044
Density / Sq Mi
$97,746
Median Household Income
$54,052
Median Earnings
$1,743
Median Rent
$675,400
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in Northeast region
Frequently Asked Questions
What type of property is this?
Duplex - Semi-attached layout offers separate entrances, outdoor space, central air, and R3-2 zoning.
Where is this duplex located?
The property is located at 24 Willow Lane Staten Island, NY.
What is the asking price?
The asking price for this property is $869,000.
What are key features of this property?
This property features: Two residential units: 3 bedrooms and 1.5 baths in the main unit; 1 bedroom and 1 full bath in the second; 2142 square feet on a 0.0535‑acre lot; Garage plus an assigned additional parking space
