Duplex with Heated
New
For Sale
$2,380,000
3415 Richmond Road, Staten Island, NY 10306
Residential, Duplex, Staten Island, NY
Property Size3,200 SF
Lot Size0.20 Acres
Price / SF$743.75
Days on Market2
Property Features for 3415 Richmond Road
General Information
Property type
Residential
Property subtype
Duplex
Zoning
R1-2
Bedrooms
4
Bathrooms
5
Full bathrooms
2
Half bathrooms
1
Rooms
Bathroom 1, Bedroom 2, Bathroom 2, Bedroom 4, Bathroom 4, Bathroom 5, Bathroom 3, Bedroom 3, Bedroom 1
Interior features
Refrigerator, Stove
Basement
Finished, Full
Subdivision
Willowbrook
Standard status
Active
Size
3,200 SF
Lot size
0.20 Acres
Taxes and HOA fees
Tax Annual Amount
11761
Amenities
heated pool
wood-burning fireplaces
Building Details
Year built
2005
Floors in Building
2
Flooring type
Hardwood, Tile
Roof type
Flat
Architectural style
Other
Listing Agency:
Tiger Realty
Listed By:
Ken Zheng · License #10401312591
(917) 708-9966
Added: Nov 5
Last Checked: Nov 6 at 5:06AM
MLS# 505809
Copyright © 2026 Brooklyn New York Multiple Listing Service. 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 3,200-square-foot duplex, built in 2005, has all-brick construction and a finished basement with guest quarters, an entertainment room, full bathroom, laundry area, storage, and a separate entrance. The residence includes four bedrooms, five bathrooms, two master suites, living and dining rooms, and an eat-in kitchen. Hardwood and tile flooring, two wood-burning fireplaces, 14-zone heating, and three-zone central A/C are also noted.
The 0.2009-acre property features a heated in-ground pool, pavers, stone fencing, and a gated driveway with parking for five vehicles. It is zoned R1-2.
The 0.2009-acre property features a heated in-ground pool, pavers, stone fencing, and a gated driveway with parking for five vehicles. It is zoned R1-2.
Key Highlights
- 3,200 square feet; built in 2005
- Four bedrooms, five bathrooms, including two master suites
- Finished basement with guest quarters, entertainment room, full bath, laundry, storage, and separate entrance
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$81,285
Cap Rate
3.42%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,625,700
$1.6M
Cap Rate 7%
$1,161,214
$1.2M
Cap Rate 9%
$903,167
$903.2K
Market Conditions
NOI Build-Up for 3,200 SF
Gross rent
$122.9K $38.40/SF
− Vacancy
−$6.8K −$2.11/SF
EGI
$116.1K $36.29/SF
− OpEx
−$34.8K −$10.89/SF
NOI
$81.3K $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%
$1,625,700
Cap Rate 7%
$1,161,214
Cap Rate 9%
$903,167
Alternative Uses
Best Use
Multifamily LT 5
$1.16M
$1.02M – $1.35M
NOI $81,285 @ 7.0% cap · market cap 3.42%
Second Best
Apartment 5plus
$1.03M
$902.9K – $1.20M
NOI $72,230 @ 7.0% cap · market cap 3.03%
Theoretical Best
Office A
$1.53M
$1.34M – $1.78M
NOI $106,881 @ 7.0% cap · market cap 4.49%
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
Location Intelligence
Trade Area within ½ mile
485
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 - Brick construction, a finished basement, and gated parking for five cars are among the property’s practical features.
Where is this duplex located?
The property is located at 3415 Richmond Road Staten Island, NY.
What is the asking price?
The asking price for this property is $2,380,000.
What are key features of this property?
This property features: 3,200 square feet; built in 2005; Four bedrooms, five bathrooms, including two master suites; Finished basement with guest quarters, entertainment room, full bath, laundry, storage, and separate entrance
