CashFlowRE
Sign in Sign up
718 W Side Ave Triplex
C- Composite 51.85
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.2/30.0
  • DSCR +4.3/10.0
  • 1% rule +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Schools +3.4/10.0
  • Rent growth +3.2/5.0
  • Appreciation +0.0/10.0

$899,900

718 W Side Ave · Jersey City, NJ 07306
6 bd · 4.5 ba · 4,400 sqft · MultiFamily · 67 Days on market
Good condition 2,178 sqft lot Garage $205/sqft · 29% below area Est $1.269M · 29% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Mixed-Use Investment Opportunity - Prime Jersey City Location Exceptional value-add mixed-use investment featuring three units consisting of one street-level retail space and two spacious residential apartments. The commercial storefront offers approximately 1,100 square feet, 1.5 bathrooms, excellent street visibility, storefront access, and rear yard access. Previously operated as a juice bar and approved for a RETAIL LOCATION (buyer to perform their own due diligence regarding zoning and permitted uses). The residential component consists of two 3-bedroom, 1-bath condos, both currently occupied on month-to-month leases, providing immediate cash flow with substantial upside potential.

Key facts

  • Natural gas heat
  • Maintained roof
  • 2,178 sq ft lot

Tags

PRIME JERSEY CITY LOCATIONHUGE WALKOUT BASEMENTSEPARATE UTILITIES AND METERSNATURAL GAS HEATCENTRAL AIR IN RETAIL SPACEMAINTAINED ROOF

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3 × 2-bed/1.5-bath units multifamily listed at $900k. Condition is rated good.
  • This rent per unit runs 43% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Deal economics

  • At list price, monthly cash flow is $147 ($2k/yr) — positive. Per door: $49/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $806k (10.5% below list).
  • Recommended offer: $806k (10.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 2.1% in Jersey City — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 77/100 on livability (#116 in NJ, #2,955 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Jersey City Public Schools (urban): math 16% / reading 38% proficiency, ranked #369 of 472 in NJ (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Dr. Charles P. Defuccio School (math 8% / reading 22%, grade F, #1,124 of 1,303 statewide, top 88%, 302 students, 58% FRL); Academy I (math 60% / reading 76%, grade A-, #14 of 431 statewide, top 3%, 403 students, 46% FRL); Lincoln High School (math 4% / reading 25%, grade F, #389 of 399 statewide, top 98%, 942 students, 62% FRL).
  • Market conditions: Rents rising (+2.6%/yr); 306 active listings in the ZIP; 5,310 units permitted in Hudson County in 2024 (4,154 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $27k of value loss. Plan a longer hold.
  • Hudson County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($846k) is reasonable based on typical stale-listing flexibility.
Recommended offer $805,800 (10.5% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.90%
Cap rate
6.49%
Cash-on-cash
0.70%
DSCR
1.03
GRM
9.3

CMA / ARV

ARV (median comp)
$1,269,466
List price
$899,900
Delta
-29.11%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2474 John F. Kennedy Blvd Unit 2C 0.24mi 5/3.5 (-1) 4,014 (-9%) 21mo $560,000 $140 48
538 BERGEN Ave 0.45mi 6/3.5 4,000 (-9%) 16mo $1,250,000 $313 47
20 ELIZABETH St 1.05mi 6/4.0 3,900 (-11%) 0mo $1,775,000 $455 44
45 Saint Pauls Ave Apt 2L 1.44mi 5/4.5 (-1) 4,020 (-9%) 12mo $775,451 $193 36
225 Morris Blvd Unit 901 1.31mi 5/4.0 (-1) 4,110 (-7%) 14mo $1,165,000 $283 36
177 Roosevelt Ave Unit 1ST 0.61mi 6/3.5 3,829 (-13%) 13mo $790,000 $206 35
613 Forrest St Unit 601 0.73mi 5/5.0 (-1) 4,772 (+8%) 18mo $990,000 $207 30
20 Concord St 1.41mi 5/3.0 (-1) 3,350 (-24%) 2mo $1,250,000 $373 28
21 Christopher Columbus Dr 1.27mi 5/3.5 (-1) 3,890 (-12%) 12mo $1,300,000 $334 26
2197 JOHN F KENNEDY Blvd 0.82mi 5/4.0 (-1) 3,904 (-11%) 26mo $865,500 $222 19
17 Crescent Ave Unit 1 0.69mi 5/4.0 (-1) 3,707 (-16%) 22mo $3,450,000 $931 18
244 Saint Pauls Ave #307 1.18mi 5/5.0 (-1) 3,381 (-23%) 27mo $1,200,000 $355 13

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 · 2.65% rent growth · sell at horizon

5-year hold
IRR
-15.6%
Equity multiple
0.45×
Total profit
$-139,178
Equity at exit
$134,178
10-year hold
IRR
-7.7%
Equity multiple
0.52×
Total profit
$-120,182
Equity at exit
$77,807

Cash invested: $251,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
6 Strongly Tenant-Friendly
State New Jersey
21 Tenant-Leaning · D+6
County
— inherits STATE
City Jersey City
6 Strongly Tenant-Friendly · D+34
Rent Control Ordinance covers buildings 4+ units pre-1986.

Active competition Active MLS

For sale now
0 active · 2 under contract

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 07306

Rents YoY
2.6%
Active inventory
306
Price-to-rent
27.9×

Monthly cashflow live

Estimated rent
$8,058 high interval (Pro) →
Mortgage (P&I)
$4,719
Tax est. 1.5%
$1,125 /mo · $13,498/yr
Insurance
$375
HOA
$0
Vacancy / Maint / Mgmt
$1,692
Net cashflow
$147

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $8,058

Break-even live

Break-even rent $7,872
Max offer price $899,900
Occupancy floor 93%

Sensitivity live

Price -10% $769 -5% $458 +0% $147 +5% $-164 +10% $-475
Rent -10% $-490 -5% $-171 +0% $147 +5% $465 +10% $783
Rate -1.0pp $600 -0.5pp $376 base $147 +0.5pp $-86 +1.0pp $-324

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
$224,975
Closing costs
$26,997
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
722 W Side Ave Unit 2 Jersey City, NJ 3.0 1.0 1100 $2,250 $2.05 74d 1 0.03mi
131 Kensington Ave Unit A3 Jersey City, NJ 1.0 1.0 700 $1,900 $2.71 57d 1 0.07mi
131 Kensington Ave Unit A3 Jersey City, NJ 1.0 1.0 700 $1,900 $2.71 48d 1 0.07mi
194 Kensington Ave #101 Jersey City, NJ 1.0 1.0 365 $1,500 $4.11 25d 1 0.09mi
145 Delaware Ave Unit 2 Jersey City, NJ 2.0 1.0 $2,600 36d 1 0.09mi
221 Jewett Ave Unit 2 Jersey City, NJ 3.0 1.0 $2,200 28d 1 0.12mi
171 Delaware Ave Jersey City, NJ 2.0 1.0 800 $1,800 $2.25 32d 1 0.13mi
171 Delaware Ave Unit 11 Jersey City, NJ 2.0 1.0 750 $1,800 $2.40 37d 1 0.13mi
169 Fairview Ave Unit 1 Jersey City, NJ 1.0 1.0 600 $1,500 $2.50 41d 1 0.14mi
141 Duncan Ave Jersey City, NJ 1.0 1.0 $1,695 57d 1 0.14mi
770 W Side Ave Jersey City, NJ 1.0 1.0 600 $2,000 $3.33 0d 1 0.15mi
126 Gifford Ave Unit 1546496P Jersey City, NJ 3.0 3.0 1894 $2,903 $1.53 66d 1 0.15mi
205 Duncan Ave Jersey City, NJ 2.0 1.0 $2,050 57d 1 0.16mi
205 Duncan Ave Unit 4 Jersey City, NJ 2.0 1.0 $2,050 8d 1 0.16mi
117 Duncan Ave #2 Jersey City, NJ 3.0 1.0 $3,200 51d 1 0.17mi
204 Duncan Ave Jersey City, NJ 1.0 1.0 600 $1,850 $3.08 24d 1 0.18mi
204 Duncan Ave Apt 1 Jersey City, NJ 1.0 1.0 600 $1,850 $3.08 21d 1 0.18mi
64 Gautier Ave Jersey City, NJ 1.0 1.0 $1,400 4d 1 0.19mi
198 Delaware Ave Apt 2L Jersey City, NJ 2.0 1.0 $1,500 30d 1 0.19mi
429 Fairmount Ave #502 Jersey City, NJ 2.0 1.0 694 $2,100 $3.03 66d 1 0.19mi
429 Fairmount Ave #104 Jersey City, NJ 1.0 1.0 488 $1,900 $3.89 9d 1 0.19mi
112 Duncan Ave Jersey City, NJ 3.0 2.0 1000 $2,750 $2.75 48d 1 0.19mi
429 Fairmount Ave Jersey City, NJ 1.0–2.0 1.0 591 $2,100 $3.55 51d 3 0.19mi
202 Delaware Ave Apt 2 Jersey City, NJ 3.0 1.0 914 $2,150 $2.35 18d 1 0.20mi
241 Duncan Ave Jersey City, NJ 3.0 1.0 1000 $2,050 $2.05 16d 1 0.22mi
241 Duncan Ave Unit 5 Jersey City, NJ 2.0 1.0 750 $2,050 $2.73 0d 1 0.22mi
241 Duncan Ave Unit 1 Jersey City, NJ 2.0 1.0 800 $1,900 $2.38 7d 1 0.22mi
149 Bentley Ave Unit BS1 Jersey City, NJ 2.0 1.0 900 $2,150 $2.39 31d 1 0.22mi
215 Delaware Ave Unit 1 Jersey City, NJ 3.0 2.0 $2,450 64d 1 0.23mi
218 Delaware Ave Jersey City, NJ 2.0 1.0 1500 $2,499 $1.67 74d 1 0.23mi
62 Kensington Ave Unit 304 Jersey City, NJ 1.0 1.0 $1,750 53d 1 0.23mi
245 Duncan Ave Unit 4 Jersey City, NJ 2.0 1.0 650 $1,900 $2.92 4d 1 0.23mi
245 Duncan Ave Unit 4 Jersey City, NJ 2.0 1.0 650 $2,050 $3.15 57d 1 0.23mi
191 Belvidere Ave Jersey City, NJ 1.0 1.0 $1,800 23d 1 0.24mi
170 Jewett Ave Unit B4 Jersey City, NJ 1.0 1.0 $1,750 7d 1 0.24mi
68 Condict St Unit 2 Jersey City, NJ 2.0 1.0 $2,300 24d 1 0.24mi
270 Harrison Ave #105 Jersey City, NJ 1.0 1.0 600 $1,900 $3.17 0d 1 0.26mi
200 Nunda Ave Apt 1 Jersey City, NJ 1.0 1.0 $1,650 16d 1 0.26mi
893 Montgomery St Unit 6 Jersey City, NJ 3.0 1.0 $2,200 14d 1 0.27mi
259 Duncan Ave #2 Jersey City, NJ 3.0 2.0 1200 $4,000 $3.33 60d 1 0.27mi

Property features AI

Exterior

Parking
No garage (0 garage spaces)
Utilities
Public sewer
Home design
Individual ownership
Exterior features
No subdivision listedLocated in Jersey City, Hudson County

Interior

Bedrooms
6 bedrooms
Bathrooms
3 full bathrooms and 1 half bathroom (3.5 total)
Heating & cooling
Baseboard heatingMultiple cooling units
Interior features
No fireplacesFull basement with walk-out access

Listing history 50 events

  1. 2026-08-08
    days on market $899,900 Active 67 DOM
  2. 2026-08-06
    days on market $899,900 Active 65 DOM
  3. 2026-08-05
    days on market $899,900 Active 64 DOM
  4. 2026-08-04
    days on market $899,900 Active 63 DOM
  5. 2026-08-03
    days on market $899,900 Active 62 DOM
  6. 2026-07-31
    days on market $899,900 Active 59 DOM
  7. 2026-07-28
    days on market $899,900 Active 56 DOM
  8. 2026-07-26
    days on market $899,900 Active 54 DOM
  9. 2026-07-24
    days on market $899,900 Active 52 DOM
  10. 2026-07-23
    days on market $899,900 Active 51 DOM
  11. 2026-07-22
    days on market $899,900 Active 50 DOM
  12. 2026-07-21
    days on market $899,900 Active 49 DOM
  13. 2026-07-20
    days on market $899,900 Active 48 DOM
  14. 2026-07-18
    days on market $899,900 Active 46 DOM
  15. 2026-07-18
    days on market $899,900 Active 45 DOM
  16. 2026-07-16
    days on market $899,900 Active 44 DOM
  17. 2026-07-15
    days on market $899,900 Active 43 DOM
  18. 2026-07-14
    days on market $899,900 Active 42 DOM
  19. 2026-07-13
    days on market $899,900 Active 41 DOM
  20. 2026-07-13
    days on market $899,900 Active 40 DOM
  21. 2026-07-11
    days on market $899,900 Active 39 DOM
  22. 2026-07-10
    days on market $899,900 Active 38 DOM
  23. 2026-07-09
    days on market $899,900 Active 37 DOM
  24. 2026-07-07
    days on market $899,900 Active 35 DOM
  25. 2026-07-06
    days on market $899,900 Active 34 DOM
  26. 2026-07-06
    days on market $899,900 Active 33 DOM
  27. 2026-07-05
    days on market $899,900 Active 32 DOM
  28. 2026-07-03
    days on market $899,900 Active 31 DOM
  29. 2026-07-02
    days on market $899,900 Active 30 DOM
  30. 2026-07-01
    days on market $899,900 Active 29 DOM
  31. 2026-06-30
    days on market $899,900 Active 28 DOM
  32. 2026-06-29
    days on market $899,900 Active 27 DOM
  33. 2026-06-28
    days on market $899,900 Active 26 DOM
  34. 2026-06-27
    days on market $899,900 Active 25 DOM
  35. 2026-06-26
    days on market $899,900 Active 24 DOM
  36. 2026-06-24
    days on market $899,900 Active 22 DOM
  37. 2026-06-22
    days on market $899,900 Active 20 DOM
  38. 2026-06-21
    days on market $899,900 Active 19 DOM
  39. 2026-06-18
    days on market $899,900 Active 16 DOM
  40. 2026-06-17
    days on market $899,900 Active 15 DOM
  41. 2026-06-16
    days on market $899,900 Active 14 DOM
  42. 2026-06-15
    days on market $899,900 Active 13 DOM
  43. 2026-06-13
    days on market $899,900 Active 11 DOM
  44. 2026-06-13
    days on market $899,900 Active 10 DOM
  45. 2026-06-09
    days on market $899,900 Active 7 DOM
  46. 2026-06-08
    days on market $899,900 Active 6 DOM
  47. 2026-06-07
    days on market $899,900 Active 5 DOM
  48. 2026-06-04
    days on market $899,900 Active 2 DOM
  49. 2026-06-03
    remarks 699-char remark
  50. 2026-06-03
    listed $899,900 Active 1 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$96,696
− Mortgage interest
−$50,408
− Property taxes
−$13,498
− Insurance
−$4,500
− Repairs & maintenance
−$7,736
− Management
−$7,736
− Depreciation
−$26,179
Taxable loss
−$13,361
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,207
After-tax cash flow
$4,968/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $22,000–$66,000 screening

This mixed-use property offers a good investment opportunity with a prime location and well-maintained units. It has the potential for significant value-add through cosmetic updates and energy-efficient improvements.

Value-add opportunities

  • Both Paint exterior brick facade — Enhances curb appeal and can increase both resale and rental value.
  • Both Install energy-efficient windows — Reduces energy costs and enhances property value.
  • Both Upgrade HVAC system — Improves comfort and energy efficiency, attracting more tenants and buyers.
  • Both Landscaping improvements — Enhances curb appeal and can attract more tenants and buyers.
  • Both Update kitchen appliances — Modernizes the kitchen and can attract more tenants and buyers.
  • Both Update bathrooms — Modernizes the bathrooms and can attract more tenants and buyers.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 34/100

Zoned Schools

Elementary Joseph H. Brensinger School F NJ #1,030/1,303 Nat'l #34,564/41,679 Middle Academy I A- NJ #14/431 Nat'l #970/14,009 High Lincoln High School F NJ #389/399 Nat'l #15,534/17,239

Schools (NCES district)

District
Jersey City Public Schools
NCES district ID
3407830
Math proficiency
16% ▼ -17.00%
Reading proficiency
38% ▼ -11.00%
Median HH income
$58,431
Composite
24.43/100
National rank
#7678
State rank
#369 of 472 in NJ
B Composite livability gradescore 77/100

Livability — Jersey City

Score
77/100
State rank
#116
US rank
#2955

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jersey City, NJ
County
Hudson County · 771,834 people
City population
294,078
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
54,017
Household income
$74,953
Rent vs Own
75.8% rent · 24.2% own
Severe rent burden
9% of renters

Population outlook (Hudson County) Hauer SSP2

Today (2025)
771,834 people
By 2030
818,028 · +6.0%
By 2040
907,866 · +17.6%
By 2050
994,480 · +28.8%
By 2075
1,163,301 · +50.7%
By 2100
1,254,703 · +62.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.75)
Race & ethnicity
Asian 33% White 25% Hispanic / Latino 25% Two or more races 15% Black 12% Native American 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 7% Dominican 6%
Common ancestry
Romanian 2% Hispanic 1% Scotch-Irish 1%
Foreign-born
51% · Canada, China, Jamaica
Languages at home
38% English-only · Spanish 20% Other Indo-European 18% Arabic 8%

Political lean MEDSL · Hudson

2024 margin
Strong D (+28.1) · D 62.6% · R 34.6% · Other 2.8%
2008→2024 swing
-18.7pp toward R · 2008: 46.7pp · 2024: 28.1pp
All cycles
2024: D+28.1 2020: D+46.2 2016: D+51.8 2012: D+55.7 2008: D+46.7

Not yet ingested

Civics

Price history

1 event — show timeline
  • 2026-06-03 Listed $899,900 MOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…