CashFlowRE
Sign in Sign up
3910 Camden Ave
B- Composite 65.65
Why this score? — see what drove the B- 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 +24.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.1/10.0
  • 1% rule +7.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$185,000

3910 Camden Ave · Camden, NJ 08110
3 bd · 2.5 ba · 920 sqft · SingleFamily public records · 14 Days on market
Built 1930 1,154 sqft lot Est $228k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Adorable Row Home offers enclosed front porch, formal Living Room, formal Dining Room and updated Kitchen with stainless steel appliances. Second floor has 2 nice-sized bedrooms and bright bathroom with skylight. And BONUS - basement has been partially finished to include another bedroom and a full updated bathroom. Fenced Back Yard.

Key facts

  • Built 1930
  • Listed 14 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Natural gas heating and hot water; Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Year built estimated
  • Construction: Brick construction; Brick/mortar foundation; Above-grade and below-grade structures
  • Exterior features: Chain link and privacy fencing; No tidal water on the lot

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Two bedrooms on the upper level; One bedroom on the lower level
  • Bathrooms: Two full bathrooms (one on upper level, one on lower level); One half bathroom on the main level
  • Heating & cooling: Radiator heating; Window air conditioning units
  • Interior features: Partially finished basement with interior access and an outside entrance; Dining room; Kitchen; Basement laundry
  • Laundry & utility: Laundry in the basement

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 3-bed/2.5-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $398 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Cap rate 8.9% vs local median 7.1% in Camden — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 70/100 on livability (#262 in NJ) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A; Watch: schools F, crime F, employment F.
  • Pennsauken Township Board Of Education School District (suburban): math 12% / reading 32% proficiency, ranked #410 of 472 in NJ (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 59 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($84k/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 $1k of loan paydown is wiped out by about $6k 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 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 10y 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 $64k; list at $185k implies a 189% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 39% 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 $185,000

Questions for the listing agent

  1. Built in 1930 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.21%
Cap rate
8.87%
Cash-on-cash
9.22%
DSCR
1.41
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$228,160
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
370 N 34th St 0.33mi 3/2.0 986 (+7%) 1mo $270,000 $274 70
438 N 36th St 0.31mi 2/1.0 (-1) 842 (-8%) 13mo $178,000 $211 50
4749 Poplar Ave 0.68mi 3/1.0 996 (+8%) 5mo $215,000 $216 44
1801 48th St 0.56mi 3/1.0 880 (-4%) 21mo $250,000 $284 44
4742 Browning Rd 0.74mi 2/1.0 (-1) 1,010 (+10%) 1mo $250,000 $248 38
251 S 32nd St 0.67mi 3/1.0 986 (+7%) 17mo $209,000 $212 37
4755 W End Ave 0.67mi 2/1.5 (-1) 1,038 (+13%) 2mo $170,000 $164 37
1519 48th St 0.71mi 3/1.0 1,056 (+15%) 7mo $279,000 $264 30
1765 44th St 0.40mi 2/1.0 (-1) 1,052 (+14%) 23mo $265,000 $252 27

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
-2.3%
Equity multiple
0.91×
Total profit
$-4,539
Equity at exit
$27,584
10-year hold
IRR
7.4%
Equity multiple
1.56×
Total profit
$29,049
Equity at exit
$15,995

Cash invested: $51,800 (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 08110

Home prices YoY
-10.9%
Active inventory
59
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,235 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$320 /mo · $3,844/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$469
Net cashflow
$398

Break-even live

Break-even rent $1,731
Max offer price $185,000
Occupancy floor 77%

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
$46,250
Closing costs
$5,550
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
106 N 34th St Unit B Camden, NJ 3.0 2.0 900 $1,950 $2.17 24d 1 0.31mi
4601 High St Pennsauken, NJ 1.0–2.0 1.0 800 $1,675 $2.09 3d 4 0.40mi
2323 Browning Rd Pennsauken, NJ 3.0 1.0 923 $2,500 $2.71 24d 1 0.50mi
219 S 29th St Camden, NJ 2.0 1.0 625 $1,250 $2.00 12d 4 0.89mi
6366 Rogers Ave Unit 3 Pennsauken Township, NJ 3.0 1.0 1100 $2,100 $1.91 24d 1 1.13mi
4137 Marlton Pike Pennsauken Township, NJ 2.0 1.0 900 $1,800 $2.00 24d 1 1.14mi
200 E Maple Ave Unit 10 Merchantville, NJ 2.0 1.0 1000 $2,000 $2.00 4d 1 1.41mi
200 E Maple Ave Apt 13 Merchantville, NJ 2.0 1.0 1000 $2,000 $2.00 3d 1 1.41mi
200 E Maple Ave Unit 08 Merchantville, NJ 2.0 1.0 1000 $2,000 $2.00 18d 1 1.41mi

Listing history 11 events

  1. 2026-05-17
    status Pending
  2. 2026-05-04
    listed $185,000 Active
  3. 2026-04-22
    historical $185,000
  4. 2017-02-03
    soldstatus $64,000
  5. 2016-12-23
    soldstatus $64,000 Sold 336-char remark
    Show marketing remark (335 chars)

    Adorable Row Home offers enclosed front porch, formal Living Room, formal Dining Room and updated Kitchen with stainless steel appliances. Second floor has 2 nice-sized bedrooms and bright bathroom with skylight. And BONUS - basement has been partially finished to include another bedroom and a full updated bathroom. Fenced Back Yard.

  6. 2016-12-23
    soldstatus $64,000 335-char remark
    Show marketing remark (335 chars)

    Adorable Row Home offers enclosed front porch, formal Living Room, formal Dining Room and updated Kitchen with stainless steel appliances. Second floor has 2 nice-sized bedrooms and bright bathroom with skylight. And BONUS - basement has been partially finished to include another bedroom and a full updated bathroom. Fenced Back Yard.

  7. 2016-11-16
    status Under Contract 336-char remark
    Show marketing remark (336 chars)

    Adorable Row Home offers enclosed front porch, formal Living Room, formal Dining Room and updated Kitchen with stainless steel appliances. Second floor has 2 nice-sized bedrooms and bright bathroom with skylight. And BONUS - basement has been partially finished to include another bedroom and a full updated bathroom. Fenced Back Yard.

  8. 2016-11-11
    historical 335-char remark
    Show marketing remark (335 chars)

    Adorable Row Home offers enclosed front porch, formal Living Room, formal Dining Room and updated Kitchen with stainless steel appliances. Second floor has 2 nice-sized bedrooms and bright bathroom with skylight. And BONUS - basement has been partially finished to include another bedroom and a full updated bathroom. Fenced Back Yard.

  9. 2016-10-24
    listed $60,000 Active 336-char remark
    Show marketing remark (336 chars)

    Adorable Row Home offers enclosed front porch, formal Living Room, formal Dining Room and updated Kitchen with stainless steel appliances. Second floor has 2 nice-sized bedrooms and bright bathroom with skylight. And BONUS - basement has been partially finished to include another bedroom and a full updated bathroom. Fenced Back Yard.

  10. 2016-10-22
    listed $60,000 335-char remark
    Show marketing remark (335 chars)

    Adorable Row Home offers enclosed front porch, formal Living Room, formal Dining Room and updated Kitchen with stainless steel appliances. Second floor has 2 nice-sized bedrooms and bright bathroom with skylight. And BONUS - basement has been partially finished to include another bedroom and a full updated bathroom. Fenced Back Yard.

  11. 1990-03-21
    soldstatus $28,500

ⓘ 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
$3,844 · $320/mo
Projected year-2 tax
$4,225 · $352/mo
Expected delta
+$381/yr (+$32/mo · 9.9%)

ⓘ 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 · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 39% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$26,820
− Mortgage interest
−$10,363
− Property taxes
−$3,844
− Insurance
−$925
− Repairs & maintenance
−$2,146
− Management
−$2,146
− Depreciation
−$5,382
Taxable income
$2,014
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$483
After-tax cash flow
$4,293/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
Pennsauken Township Board Of Education School District
NCES district ID
3412870
Math proficiency
12% ▼ -16.00%
Reading proficiency
32% ▼ -3.00%
Median HH income
$60,336
Composite
20.48/100
National rank
#8573
State rank
#410 of 472 in NJ

Livability — Camden

Score
70/100
State rank
#262
US rank
#7721

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Camden County · 407,624 people
City population
20,865
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
19,158
Household income
$83,729
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
404.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Hispanic / Latino 46% Black 30% White 14% Two or more races 13% Asian 7% Native American 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 17% Dominican 16%
Common ancestry
Romanian 2% Hispanic 1% Iranian 1%
Foreign-born
28% · Canada, Vietnam, Jamaica
Languages at home
52% English-only · Spanish 35% Vietnamese 4% French/Haitian/Cajun 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
▼ -53.44%
Current HPI
436.2879
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

+549.1% since first listed
11 events — show timeline
  • 2026-05-17 Pending BRIGHT MLS
  • 2026-05-04 Listed $185,000 BRIGHT MLS
  • 2026-04-22 Coming Soon $185,000 BRIGHT MLS
  • 2017-02-03 Sold (Public Records) $64,000 Public Records
  • 2016-12-23 Sold (MLS) $64,000 BRIGHT MLS
  • 2016-12-23 Sold (MLS) $64,000 TREND
  • 2016-11-16 Pending TREND
  • 2016-11-11 Listing Removed BRIGHT MLS
  • 2016-10-24 Listed $60,000 TREND
  • 2016-10-22 Listed $60,000 BRIGHT MLS
  • 1990-03-21 Sold (Public Records) $28,500 Public Records

Property tax history

+4.2%/yr

Latest (2025): $3,844 · +24.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…