487 Woodrow Road, Staten Island, NY 10312
MULTI_FAMILY - Colonial - Staten Island, NY
- Added:
- Apr 24, 2026
- Days on Market:
- 61
- Last Refresh:
- Jun 23 at 6:06 am
Property Features for 487 Woodrow Road
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Property condition
- Under Construction
- Zoning
- R3-1
- Bedrooms
- 8
- Bathrooms
- 5
- Rooms
- Bedroom 7, Bathroom 2, Bedroom 1, Bathroom 4, Bedroom 5, Bedroom 6, Bedroom 4, Bedroom 3, Bathroom 3, Bathroom 1, Bathroom 5, Bedroom 2, Bedroom 8
- Parking features
- Driveway
- Basement
- Finished, Full
- Standard status
- Pending
- Size
- 3,272 SF
- Lot size
- 0.10 Acres
Taxes and HOA fees
- Tax Annual Amount
- 4876
Utilities
- Sewer type
- Public Sewer
- Heating system
- Electric (Heating), Forced Air
- Cooling system
- Central Air
Building Details
- Year built
- 2026
- Floors in Building
- 2
- Number of units
- 2
- Building materials
- Stone, Stucco, Vinyl Siding
- Architectural style
- Colonial
Listing agent Chia Chen (718) 987-7900
Listing office Robert DeFalco Realty, Inc. 1678 Hylan Blvd., STATEN ISLAND, NY (718) 987-7900
Listing date Apr 24, 2026
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
- Detached two‑family "7 over 7" home with 8 bedrooms and 5 bathrooms
- 22.6 x 72.4 ft footprint
- Under construction; year built 2026
- Construction materials include stone, stucco, and vinyl siding
- Central air conditioning plus forced‑air and electric heating
- Driveway parking; public sewer
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 | $125.6k | $38.40 |
| − Vacancy | −$10.1k | −$3.10 |
| EGI | $115.5k | $35.30 |
| − OpEx | −$34.7k | −$10.59 |
| NOI | $80.9k | $24.71 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Staten Island
- County
- Richmond
- State
- New York
- Longitude
- -74.185602
- Latitude
- 40.553158
