486 Medina Street Staten Island, NY 10306
Corner property with backyard privacy, modern luxury, and income potential.
- Added:
- May 22, 2026
- Days on Market:
- 54
- Last Refresh:
- May 27 at 8:20 am
Property Features for 486 Medina Street
General Information
- Standard status
- Active
- Size
- 2,290 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 1999
Listing office Reliance Realty One
Listing date May 22, 2026
Source Crexi
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 Reliance Realty One
Investment Insights
Based on property information with market context.
Key Highlights
- Legal two‑family Colonial featuring a studio rental unit generating $1,075/month in passive income.
- Newly renovated with premium upgrades including a new HVAC system, flooring, paint, and garage motor.
- Private backyard with a patio, perfect for outdoor dining and relaxation.
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 | $87.9k | $38.40 |
| − Vacancy | −$4.8k | −$2.11 |
| EGI | $83.1k | $36.29 |
| − OpEx | −$24.9k | −$10.89 |
| NOI | $58.2k | $25.40 |
