CashFlowRE
Sign in Sign up
15 E Griffith St
D Composite 44.41
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +17.8/30.0
  • ARV discount +6.8/15.0
  • DSCR +5.6/10.0
  • 1% rule +5.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$245,000

15 E Griffith St · Penns Grove, NJ 08069
4 bd · 1.5 ba · 1,450 sqft · SingleFamily public records · 107 Days on market
Built 1940 5,820 sqft lot $169/sqft · at area comps Est $241k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this well-maintained 4-bedroom, 1.5-bathroom home offering a functional layout and comfortable living spaces. The main level features a bright living area, an inviting dining space, and a thoughtfully designed kitchen with ample cabinetry and counter space. Four generously sized bedrooms provide flexibility for family, guests, or a home office, while the full bathroom and convenient half bath add everyday practicality. Additional highlights include abundant natural light, ample storage throughout, and a layout well suited for both daily living and entertaining. Whether relaxing indoors or enjoying time outdoors, this home offers a solid foundation to make your own. Conveniently located near local amenities, schools, and major routes, this property presents a great opportunity for homeowners or investors alike. Offering Seller Financing!

Key facts

  • 5,820 sq ft lot
  • Built 1940
  • Listed 107 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.5-bath single-family listed at $245k.

Deal economics

  • At list price, monthly cash flow is $200 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $245k).
  • Recommended offer: $223k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% vs local median 6.0% in Penns Grove — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 57/100 on livability (#519 in NJ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A, housing A-; Watch: crime F, amenities F, commute F.
  • Penns Grove-Carneys Point Regional School District (suburban): math 6% / reading 21% proficiency, ranked #462 of 472 in NJ (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Field Street School (math 8% / reading 12%, grade F, #1,235 of 1,303 statewide, top 96%, 501 students, 72% FRL); Penns Grove Middle School (math 6% / reading 24%, grade F, #415 of 431 statewide, top 97%, 492 students, 73% FRL); Penns Grove High School (math 4% / reading 32%, grade F, #367 of 399 statewide, top 92%, 576 students, 60% FRL) — zoned schools at 68% FRL track the district average.
  • Market conditions: 105 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 95 units permitted in Salem County in 2024 (0 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Salem County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 9y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $14k; list at $245k implies a 1715% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $222,950 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.02%
Cap rate
7.27%
Cash-on-cash
3.50%
DSCR
1.16
GRM
8.2

CMA / ARV

ARV (median comp)
$241,305
List price
$245,000
Delta
1.53%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
35 Railroad Ave 0.30mi 4/1.5 1,496 (+3%) 7mo $240,000 $160 75
31 Elvin Ave 0.12mi 3/1.0 (-1) 1,555 (+7%) 7mo $260,000 $167 70
106 W Harmony St 0.34mi 4/2.0 1,413 (-3%) 10mo $87,500 $62 69
111 Grove St 0.50mi 4/2.0 1,409 (-3%) 3mo $279,900 $199 68
89 Delaware Ave 0.52mi 4/2.0 1,440 (-1%) 8mo $280,000 $194 66
14 E Union St 0.15mi 3/2.0 (-1) 1,599 (+10%) 8mo $331,000 $207 63
68 E Harmony St 0.17mi 3/2.0 (-1) 1,237 (-15%) 0mo $340,000 $275 60
99 N Virginia Ave 0.28mi 3/1.0 (-1) 1,292 (-11%) 3mo $99,000 $77 59
51 Washington Ave 0.57mi 3/1.0 (-1) 1,525 (+5%) 1mo $350,000 $230 57
85 State St 0.41mi 5/2.0 (+1) 1,576 (+9%) 6mo $220,500 $140 54
207 E Main St 0.53mi 3/2.0 (-1) 1,519 (+5%) 11mo $285,000 $188 51
15-1/2 N Miller Ave 0.67mi 3/1.0 (-1) 1,600 (+10%) 3mo $225,500 $141 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.8%
Equity multiple
0.61×
Total profit
$-26,854
Equity at exit
$36,530
10-year hold
IRR
-1.4%
Equity multiple
0.90×
Total profit
$-6,593
Equity at exit
$21,183

Cash invested: $68,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
21 Tenant-Leaning
State New Jersey
21 Tenant-Leaning · D+6
County
— inherits STATE
City
— inherits STATE
Anti-eviction Act requires just-cause statewide; rent control in 100+ municipalities; one of the most tenant-friendly states.

ZIP-level market 08069

Home prices YoY
-18.8%
Active inventory
105
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,504 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$391 /mo · $4,694/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$526
Net cashflow
$200

Break-even live

Break-even rent $2,251
Max offer price $245,000
Occupancy floor 87%

Sensitivity live

Price -10% $339 -5% $270 +0% $200 +5% $131 +10% $62
Rent -10% $2 -5% $101 +0% $200 +5% $299 +10% $398
Rate -1.0pp $324 -0.5pp $263 base $200 +0.5pp $137 +1.0pp $72

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$61,250
Closing costs
$7,350
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
79 Delaware Ave Penns Grove, NJ 3.0 1.0 1300 $1,900 $1.46 0d 1 0.51mi
258 Birch St Penns Grove, NJ 3.0 1.0 1114 $2,100 $1.89 12d 1 1.34mi

Listing history 14 events

  1. 2026-05-08
    status Pending 859-char remark
    Show marketing remark (859 chars)

    Welcome to this well-maintained 4-bedroom, 1.5-bathroom home offering a functional layout and comfortable living spaces. The main level features a bright living area, an inviting dining space, and a thoughtfully designed kitchen with ample cabinetry and counter space. Four generously sized bedrooms provide flexibility for family, guests, or a home office, while the full bathroom and convenient half bath add everyday practicality. Additional highlights include abundant natural light, ample storage throughout, and a layout well suited for both daily living and entertaining. Whether relaxing indoors or enjoying time outdoors, this home offers a solid foundation to make your own. Conveniently located near local amenities, schools, and major routes, this property presents a great opportunity for homeowners or investors alike. Offering Seller Financing!

  2. 2026-03-23
    price $245,000 859-char remark
    Show marketing remark (859 chars)

    Welcome to this well-maintained 4-bedroom, 1.5-bathroom home offering a functional layout and comfortable living spaces. The main level features a bright living area, an inviting dining space, and a thoughtfully designed kitchen with ample cabinetry and counter space. Four generously sized bedrooms provide flexibility for family, guests, or a home office, while the full bathroom and convenient half bath add everyday practicality. Additional highlights include abundant natural light, ample storage throughout, and a layout well suited for both daily living and entertaining. Whether relaxing indoors or enjoying time outdoors, this home offers a solid foundation to make your own. Conveniently located near local amenities, schools, and major routes, this property presents a great opportunity for homeowners or investors alike. Offering Seller Financing!

  3. 2026-01-21
    listed $250,000 Active 859-char remark
    Show marketing remark (859 chars)

    Welcome to this well-maintained 4-bedroom, 1.5-bathroom home offering a functional layout and comfortable living spaces. The main level features a bright living area, an inviting dining space, and a thoughtfully designed kitchen with ample cabinetry and counter space. Four generously sized bedrooms provide flexibility for family, guests, or a home office, while the full bathroom and convenient half bath add everyday practicality. Additional highlights include abundant natural light, ample storage throughout, and a layout well suited for both daily living and entertaining. Whether relaxing indoors or enjoying time outdoors, this home offers a solid foundation to make your own. Conveniently located near local amenities, schools, and major routes, this property presents a great opportunity for homeowners or investors alike. Offering Seller Financing!

  4. 2022-06-04
    historical
  5. 2022-06-02
    listed $160,000 Active
  6. 2018-01-25
    soldstatus $13,500 Sold
  7. 2018-01-25
    soldstatus $13,500 Closed
  8. 2017-12-19
    status Under Contract
  9. 2017-10-12
    price $29,900
  10. 2017-07-31
    price $35,000
  11. 2017-06-28
    price $45,000
  12. 2017-05-24
    listed $54,900 Active
  13. 2017-05-23
    listed $29,900 Active
  14. 1993-07-07
    soldstatus $30,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NJ · Partial reset (capped growth)

Current annual tax
$4,694 · $391/mo
Projected year-2 tax
$5,397 · $450/mo
Expected delta
+$703/yr (+$59/mo · 15.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 50% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,051
− Mortgage interest
−$13,724
− Property taxes
−$4,694
− Insurance
−$1,225
− Repairs & maintenance
−$2,404
− Management
−$2,404
− Depreciation
−$7,127
Taxable loss
−$1,527
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$367
After-tax cash flow
$2,770/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Penns Grove-Carneys Point Regional School District
NCES district ID
3412840
Math proficiency
6% ▼ -16.00%
Reading proficiency
21% ▼ -7.00%
Median HH income
$44,930
Composite
11.98/100
National rank
#9665
State rank
#462 of 472 in NJ

Livability — Penns Grove

Score
57/100
State rank
#519
US rank
#22190

Category grades

Amenities F Commute F Cost of living A Crime F Employment F Housing A- Health & safety C+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Penns Grove, NJ
County
Salem County · 24,175 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
13,413
Household income
$71,942
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
696.0

Population outlook (Salem County) Hauer SSP2

Today (2025)
59,905 people
By 2030
57,351 · -4.3%
By 2040
51,837 · -13.5%
By 2050
46,356 · -22.6%
By 2075
36,452 · -39.2%
By 2100
28,907 · -51.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 50% Hispanic / Latino 22% Black 22% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 14%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 1%
Foreign-born
5% · Canada
Languages at home
85% English-only · Spanish 13% Tagalog/Filipino 1%

Political lean MEDSL · Salem

2024 margin
R (+19.2) · D 39.6% · R 58.8% · Other 1.6%
2008→2024 swing
-23.1pp toward R · 2008: 3.9pp · 2024: -19.2pp
All cycles
2024: R+19.2 2020: R+12.8 2016: R+15.4 2012: D+0.8 2008: D+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.07%
Current HPI
290.3853
Rent YoY
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+716.7% since first listed
14 events — show timeline
  • 2026-05-08 Pending BRIGHT MLS
  • 2026-03-23 Price Changed $245,000 BRIGHT MLS
  • 2026-01-21 Listed $250,000 BRIGHT MLS
  • 2022-06-04 Listing Removed BRIGHT MLS
  • 2022-06-02 Listed $160,000 BRIGHT MLS
  • 2018-01-25 Sold (MLS) $13,500 BRIGHT MLS
  • 2018-01-25 Sold (MLS) $13,500 TREND
  • 2017-12-19 Pending TREND
  • 2017-10-12 Price Changed $29,900 TREND
  • 2017-07-31 Price Changed $35,000 TREND
  • 2017-06-28 Price Changed $45,000 TREND
  • 2017-05-24 Listed $54,900 TREND
  • 2017-05-23 Listed $29,900 BRIGHT MLS
  • 1993-07-07 Sold (Public Records) $30,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $4,694 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…