CashFlowRE
Sign in Sign up
224 Highland Ave
C- Composite 52.55
Why this score? — see what drove the C- 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 +15.9/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +4.9/10.0
  • Livability +4.0/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$375,000

224 Highland Ave · Barrington, NJ 08035
4 bd · 1.5 ba · 1,856 sqft · SingleFamily public records · 8 Days on market
Built 1900 0.41 ac lot Est $497k · 25% under

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

Listing remarks MLS

Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking. ..

Key facts

  • Inviting front porch
  • Oversized kitchen
  • Oversized front yard

Tags

REMODELED TWIN-STYLE COLONIALINVITING FRONT PORCHOVERSIZED FRONT YARDMASSIVE FENCED-IN BACKYARDSPACIOUS LIVING ROOMOVERSIZED KITCHEN

Property features AI

Finance

  • Other: Fee simple ownership

Exterior

  • Parking: Other parking type
  • Utilities: Public water; Public sewer; Natural gas service
  • Home design: Detached property; Shingle roof; Frame construction; Permanent foundation
  • Construction: Frame construction; Shingle roof; Permanent foundation; Above-grade and below-grade structures
  • Exterior features: Fully fenced yard; Lot roughly 60 x 300

Interior

  • Kitchen: Stainless steel appliances; Eat-in kitchen with pantry and upgraded countertops
  • Bedrooms: Two bedrooms on the first upper level; Two bedrooms on the second upper level
  • Flooring: Wood floors; Carpet
  • Bathrooms: One full bathroom (all upper levels); One full bathroom on the first upper level; One half bathroom on the main level; One half bathroom total
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (natural gas); Natural gas hot water
  • Interior features: Recessed lighting; Tub with shower; Breakfast area; Carpeted areas; Ceiling fan(s); Double/dual staircase; Formal dining room; Traditional floor plan; Dining area; Kitchen eat-in area; Kitchen table space; Pantry; Upgraded countertops; Window treatments; Wood floors

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 $375k.

Deal economics

  • At list price, monthly cash flow is $177 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $375k (0.0% below list).
  • Recommended offer: $375k (0.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#63 in NJ, #1,562 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: amenities F.
  • Barrington School District (suburban): math 18% / reading 42% proficiency, ranked #338 of 472 in NJ (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 19% free/reduced lunch — higher-income household profile.
  • Zoned schools: Avon Elementary School (math 22% / reading 37%, grade F, #731 of 1,303 statewide, top 59%, 310 students, 26% FRL); Woodland Middle School (math 17% / reading 43%, grade F, #313 of 431 statewide, top 73%, 245 students, 27% FRL).
  • Market conditions: 33 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Camden County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 17y 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 $150k; list at $375k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 52% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $374,873

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. 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.
  5. 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.
  6. 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
1.00%
Cap rate
6.86%
Cash-on-cash
2.02%
DSCR
1.09
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$497,408
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
300 Copley Rd 0.31mi 4/1.5 1,845 (-1%) 3mo $535,000 $290 82
303 Highland Ave 0.13mi 4/1.0 1,746 (-6%) 4mo $385,000 $221 79
125 Albany Ave 0.27mi 3/2.5 (-1) 1,809 (-2%) 3mo $490,000 $271 71
1201 Wayne Rd 0.52mi 4/2.0 1,863 (+0%) 6mo $510,000 $274 68
134 Kent Rd 0.23mi 4/1.5 1,664 (-10%) 6mo $465,000 $279 67
418 Princeton Rd 0.52mi 4/2.0 1,828 (-2%) 7mo $490,000 $268 65
12 Independence Blvd 0.65mi 4/1.5 1,773 (-4%) 2mo $265,000 $149 60
342 Tavistock Blvd 0.30mi 3/1.0 (-1) 1,649 (-11%) 3mo $400,000 $243 58
1001 Wayne Rd 0.44mi 3/3.0 (-1) 1,779 (-4%) 4mo $260,190 $146 58
407 Kingston Ave 0.59mi 4/2.0 1,728 (-7%) 6mo $460,000 $266 54
523 Carver Ct 0.69mi 4/1.5 2,025 (+9%) 6mo $350,000 $173 48
506 10th Ave 0.60mi 3/2.5 (-1) 2,121 (+14%) 1mo $875,000 $413 38

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
-13.0%
Equity multiple
0.53×
Total profit
$-49,333
Equity at exit
$55,914
10-year hold
IRR
-4.0%
Equity multiple
0.74×
Total profit
$-27,750
Equity at exit
$32,423

Cash invested: $105,000 (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 08035

Home prices YoY
-26.8%
Active inventory
33
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$3,749 medium interval (Pro) →
Mortgage (P&I)
$1,967
Tax from tax record
$662 /mo · $7,943/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$787
Net cashflow
$177

Break-even live

Break-even rent $3,525
Max offer price $375,000
Occupancy floor 90%

Sensitivity live

Price -10% $389 -5% $283 +0% $177 +5% $71 +10% $-36
Rent -10% $-119 -5% $29 +0% $177 +5% $325 +10% $473
Rate -1.0pp $366 -0.5pp $272 base $177 +0.5pp $80 +1.0pp $-19

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
$93,750
Closing costs
$11,250
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
37 E Gloucester Pike Unit 1 Barrington, NJ 4.0 2.0 1683 $2,000 $1.19 13d 1 0.68mi
148 Heritage Rd Haddonfield, NJ 4.0 2.0 2452 $7,500 $3.06 0d 1 0.86mi
158 Lafayette Rd Audubon, NJ 3.0 1.5 1556 $3,000 $1.93 13d 1 1.28mi
214 David Pl Magnolia, NJ 4.0 1.0 1280 $2,695 $2.11 0d 1 1.46mi

Listing history 35 events

  1. 2026-05-20
    listed $375,000 Active
  2. 2018-06-27
    price $144,900 414-char remark
    Show marketing remark (414 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking. ..

  3. 2018-01-05
    soldstatus $149,900 Closed 414-char remark
    Show marketing remark (413 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking...

  4. 2018-01-05
    soldstatus $149,900 Sold 413-char remark
    Show marketing remark (413 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking...

  5. 2017-11-17
    historical Contingent - Other 413-char remark
    Show marketing remark (413 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking...

  6. 2017-11-11
    price $144,900 413-char remark
    Show marketing remark (413 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking...

  7. 2017-11-04
    price $149,900 413-char remark
    Show marketing remark (413 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking...

  8. 2017-10-27
    price $154,900 413-char remark
    Show marketing remark (413 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking...

  9. 2017-10-10
    price $164,900 413-char remark
    Show marketing remark (413 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking...

  10. 2017-09-20
    listed $174,900 Active 413-char remark
    Show marketing remark (414 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking. ..

  11. 2017-09-20
    listed $164,900 Active 414-char remark
    Show marketing remark (414 chars)

    Charming twin with 3 floors of living, they don't make them like this anymore. What an amazing property, it has that old house charm and character to match. Spacious living with these features, large kitchen with eat-in possibility, nice hardwood floors throughout the 1st and 2nd floors, central air and lots more things to see. Make that appointment today, because tomorrow maybe too late. Thanks for looking. ..

  12. 2016-08-07
    historical
  13. 2016-05-03
    listed $219,900
  14. 2016-05-03
    historical
  15. 2016-03-21
    listed $234,900
  16. 2016-02-16
    historical
  17. 2015-10-28
    listed $220,000
  18. 2015-10-28
    historical
  19. 2015-06-15
    listed $214,999
  20. 2015-06-13
    historical
  21. 2014-12-16
    listed $239,900
  22. 2010-06-16
    soldstatus $253,000
  23. 2010-06-09
    soldstatus $253,000
  24. 2010-06-09
    soldstatus $253,000
  25. 2010-04-16
    historical
  26. 2010-03-01
    listed $259,500
  27. 2010-03-01
    listed $259,500
  28. 2009-11-23
    historical
  29. 2009-08-05
    listed $259,500
  30. 2006-09-18
    soldstatus $218,438
  31. 2006-08-05
    soldstatus $220,000
  32. 1994-12-21
    soldstatus $60,000
  33. 1989-07-20
    soldstatus $110,000
  34. 1983-05-01
    soldstatus $44,900
  35. 1977-11-01
    soldstatus $52,500

ⓘ 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
$7,943 · $662/mo
Projected year-2 tax
$8,640 · $720/mo
Expected delta
+$697/yr (+$58/mo · 8.8%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 52% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$44,985
− Mortgage interest
−$21,006
− Property taxes
−$7,943
− Insurance
−$1,875
− Repairs & maintenance
−$3,599
− Management
−$3,599
− Depreciation
−$10,909
Taxable loss
−$3,946
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$947
After-tax cash flow
$3,068/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
Barrington School District
NCES district ID
3401170
Math proficiency
18% ▼ -28.00%
Reading proficiency
42% ▼ -10.00%
Median HH income
$62,816
Composite
27.33/100
National rank
#6989
State rank
#338 of 472 in NJ

Livability — Barrington

Score
81/100
State rank
#63
US rank
#1562

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barrington, NJ
City population
5,460
Population (ZIP)
7,530

Population outlook (Camden County) Hauer SSP2

Today (2025)
507,964 people
By 2030
502,182 · -1.1%
By 2040
485,602 · -4.4%
By 2050
465,630 · -8.3%
By 2075
419,986 · -17.3%
By 2100
369,492 · -27.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 4% Two or more races 4% Black 1% Asian 1%
Common ancestry
Romanian 9% Lithuanian 2% Danish 1%
Foreign-born
3% · China, Canada
Languages at home
96% English-only · Spanish 2% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Camden

2024 margin
Strong D (+27.4) · D 63.0% · R 35.5% · Other 1.5%
2008→2024 swing
-8.8pp toward R · 2008: 36.2pp · 2024: 27.4pp
All cycles
2024: D+27.4 2020: D+33.5 2016: D+32.4 2012: D+36.6 2008: D+36.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -141.57%
Current HPI
386.3206
Rent YoY
Metro
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+614.3% since first listed
35 events — show timeline
  • 2026-05-20 Listed $375,000 BRIGHT MLS
  • 2018-06-27 Price Changed $144,900 BRIGHT MLS
  • 2018-01-05 Sold (MLS) $149,900 TREND
  • 2018-01-05 Sold (MLS) $149,900 BRIGHT MLS
  • 2017-11-17 Contingent TREND
  • 2017-11-11 Price Changed $144,900 TREND
  • 2017-11-04 Price Changed $149,900 TREND
  • 2017-10-27 Price Changed $154,900 TREND
  • 2017-10-10 Price Changed $164,900 TREND
  • 2017-09-20 Listed $174,900 TREND
  • 2017-09-20 Listed $164,900 BRIGHT MLS
  • 2016-08-07 Listing Removed BRIGHT MLS
  • 2016-05-03 Listing Removed BRIGHT MLS
  • 2016-05-03 Listed $219,900 BRIGHT MLS
  • 2016-03-21 Listed $234,900 BRIGHT MLS
  • 2016-02-16 Listing Removed BRIGHT MLS
  • 2015-10-28 Listing Removed BRIGHT MLS
  • 2015-10-28 Listed $220,000 BRIGHT MLS
  • 2015-06-15 Listed $214,999 BRIGHT MLS
  • 2015-06-13 Listing Removed BRIGHT MLS
  • 2014-12-16 Listed $239,900 BRIGHT MLS
  • 2010-06-16 Sold (Public Records) $253,000 Public Records
  • 2010-06-09 Sold (MLS) $253,000 BRIGHT MLS
  • 2010-06-09 Sold (MLS) $253,000 TREND
  • 2010-04-16 Listing Removed BRIGHT MLS
  • 2010-03-01 Listed $259,500 BRIGHT MLS
  • 2010-03-01 Listed $259,500 TREND
  • 2009-11-23 Listing Removed BRIGHT MLS
  • 2009-08-05 Listed $259,500 BRIGHT MLS
  • 2006-09-18 Sold (Public Records) $218,438 Public Records
  • 2006-08-05 Sold (Public Records) $220,000 Public Records
  • 1994-12-21 Sold (Public Records) $60,000 Public Records
  • 1989-07-20 Sold (Public Records) $110,000 Public Records
  • 1983-05-01 Sold (Public Records) $44,900 Public Records
  • 1977-11-01 Sold (Public Records) $52,500 Public Records

Property tax history

+2.8%/yr

Latest (2025): $7,943 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…