CashFlowRE
Sign in Sign up
526 York St
B Composite 74.43
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 +29.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$165,888

526 York St · Burlington, NJ 08016
3 bd · 1.0 ba · 2,016 sqft · Townhouse public records · 29 Days on market
Built 1900 7,070 sqft lot Est $296k · 44% under

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

Listing remarks

Attention investors and contractors! This property offers strong potential for the right buyer and is ready for a full renovation. Bring your vision and restore this home to its full potential. Property is being sold strictly as-is, and the buyer is responsible for all due diligence, inspections, repairs, certifications, and any municipal requirements. Cash or renovation financing preferred.

Key facts

  • Built 1900
  • Listed 28 days

Property features AI

Exterior

  • Utilities: Instant hot water; Public water; Public sewer (or public septic listed)
  • Home design: Semi-detached property; Main entrance faces north; Year built source: Assessor
  • Construction: Stucco exterior; Permanent foundation; Above-grade and below-grade structures
  • Exterior features: Lot dimensions approximately 54 x 131; No tidal water

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Interior features: Unfinished basement; Living area source: Assessor

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/1.0-bath townhouse listed at $166k.

Deal economics

  • At list price, monthly cash flow is $189 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $166k).
  • Recommended offer: $163k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 4.6% in Burlington — 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 78/100 on livability (#89 in NJ, #2,359 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: schools C-, amenities F.
  • Burlington City Public School District (suburban): math 7% / reading 29% proficiency, ranked #439 of 472 in NJ (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 179 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,161 units permitted in Burlington County in 2024 (988 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Burlington County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 25y ago; this cycle's ask has dropped $23k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $163,399 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.40%
Cap rate
10.74%
Cash-on-cash
15.90%
DSCR
1.71
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$296,352
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
367 Barclay St 0.27mi 3/1.5 1,960 (-3%) 7mo $260,000 $133 75
407 Lawrence St 0.13mi 4/1.5 (+1) 1,971 (-2%) 16mo $189,900 $96 70
333 E Union St 0.30mi 4/2.0 (+1) 2,046 (+2%) 10mo $300,000 $147 66
140 E Federal St 0.09mi 4/1.5 (+1) 1,760 (-13%) 3mo $239,000 $136 65
25 E Federal St 0.11mi 4/3.0 (+1) 1,824 (-10%) 5mo $310,000 $170 62
326 York St 0.21mi 4/1.5 (+1) 1,908 (-5%) 18mo $139,000 $73 60
333 E Pearl St #6 0.40mi 3/2.5 1,750 (-13%) 2mo $367,500 $210 52
122 E Union St 0.28mi 4/1.5 (+1) 1,852 (-8%) 19mo $325,000 $175 50
220 York St 0.33mi 4/1.0 (+1) 1,848 (-8%) 19mo $180,000 $97 49
438 W Broad St 0.72mi 4/2.0 (+1) 2,098 (+4%) 9mo $319,900 $152 43
202 W Union St 0.51mi 4/2.5 (+1) 2,232 (+11%) 7mo $299,900 $134 42
446 W Broad St 0.73mi 3/2.0 1,780 (-12%) 15mo $270,000 $152 30

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
-8.5%
Equity multiple
0.69×
Total profit
$-14,518
Equity at exit
$24,734
10-year hold
IRR
1.3%
Equity multiple
1.09×
Total profit
$4,222
Equity at exit
$14,343

Cash invested: $46,449 (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 08016

Home prices YoY
-21.8%
Active inventory
179
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,318 high interval (Pro) →
Mortgage (P&I)
$870
Tax from tax record
$277 /mo · $3,326/yr
Insurance
$69
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$487
Net cashflow
$189

Break-even live

Break-even rent $2,079
Max offer price $165,888
Occupancy floor 87%

Sensitivity live

Price -10% $283 -5% $236 +0% $189 +5% $142 +10% $95
Rent -10% $6 -5% $97 +0% $189 +5% $280 +10% $372
Rate -1.0pp $272 -0.5pp $231 base $189 +0.5pp $146 +1.0pp $102

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
$41,472
Closing costs
$4,977
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 Lawrence St Burlington, NJ 4.0 1.0 1859 $2,000 $1.08 6d 1 0.14mi
336 Barclay St Unit B Burlington, NJ 3.0 1.0 1944 $1,800 $0.93 25d 1 0.23mi
516 Columbus Rd Burlington, NJ 4.0 1.0 1404 $2,400 $1.71 2d 1 0.35mi
516 Columbus Rd Burlington, NJ 4.0 1.0 1600 $2,750 $1.72 15d 1 0.35mi
105 W Union St Burlington, NJ 4.0 1.5 1645 $2,000 $1.22 2d 1 0.45mi
115 Cedar St Unit 2 Bristol, PA 3.0 1.0 1700 $2,600 $1.53 2d 1 1.35mi
256 Radcliffe St Bristol, PA 4.0 2.0 1900 $3,250 $1.71 2d 1 1.35mi

Listing history 46 events

  1. 2026-06-18
    days on market $165,888 Active 29 DOM
  2. 2026-06-17
    days on market $165,888 Active 28 DOM
  3. 2026-06-16
    days on market $165,888 Active 27 DOM
  4. 2026-06-15
    days on market $165,888 Active 26 DOM
  5. 2026-06-13
    days on market $165,888 Active 24 DOM
  6. 2026-06-13
    days on market $165,888 Active 23 DOM
  7. 2026-06-09
    days on market $165,888 Active 20 DOM
  8. 2026-06-08
    days on market $165,888 Active 19 DOM
  9. 2026-06-07
    days on market $165,888 Active 18 DOM
  10. 2026-06-04
    days on market $165,888 Active 15 DOM
  11. 2026-06-03
    days on market $165,888 Active 14 DOM
  12. 2026-06-02
    days on market $165,888 Active 13 DOM
  13. 2026-06-01
    days on market $165,888 Active 12 DOM
  14. 2026-05-31
    days on market $165,888 Active 11 DOM
  15. 2026-05-20
    listed $188,888 Active
  16. 2025-07-16
    soldstatus $155,000
  17. 2025-05-01
    historical
  18. 2025-03-18
    listed $188,888 Active
  19. 2025-01-10
    status Pending
  20. 2025-01-10
    historical
  21. 2024-11-13
    status Active
  22. 2024-11-06
    historical Active Under Contract
  23. 2024-10-09
    price $180,000
  24. 2024-09-11
    listed $190,000 Active
  25. 2024-09-10
    historical
  26. 2014-12-11
    soldstatus $10,000
  27. 2014-12-11
    soldstatus $10,000 Sold
  28. 2014-12-06
    status Under Contract
  29. 2014-12-05
    soldstatus $10,000 Sold
  30. 2014-11-26
    status Under Contract
  31. 2014-11-25
    historical
  32. 2014-09-10
    price $29,000 Active
  33. 2014-09-10
    status Active
  34. 2014-09-10
    price $29,900
  35. 2014-05-31
    historical
  36. 2014-05-30
    soldstatus $10,000 Sold
  37. 2014-04-19
    status Under Contract
  38. 2014-04-04
    status Under Contract
  39. 2014-04-04
    price $39,900 Active
  40. 2014-04-04
    status Active
  41. 2014-03-24
    status Under Contract
  42. 2013-11-27
    price $45,500
  43. 2013-10-21
    listed $29,900
  44. 2013-10-21
    listed $49,900 Active
  45. 2002-02-28
    historical
  46. 2001-08-28
    listed $37,990

ⓘ 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
$3,326 · $277/mo
Projected year-2 tax
$3,728 · $311/mo
Expected delta
+$402/yr (+$34/mo · 12.1%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone AE · 92% 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 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$27,821
− Mortgage interest
−$9,292
− Property taxes
−$3,326
− Insurance
−$5,948
− Repairs & maintenance
−$2,226
− Management
−$2,226
− Depreciation
−$4,826
Taxable loss
−$23
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5
After-tax cash flow
$2,271/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
Burlington City Public School District
NCES district ID
3402430
Math proficiency
7% ▼ -16.00%
Reading proficiency
29% ▼ -8.00%
Median HH income
$51,122
Composite
16.27/100
National rank
#9218
State rank
#439 of 472 in NJ

Livability — Burlington

Score
78/100
State rank
#89
US rank
#2359

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Burlington, NJ
County
Burlington County · 323,710 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
34,920
Household income
$98,463
Rent vs Own
26.9% rent · 73.1% own
Severe rent burden
1045.0

Population outlook (Burlington County) Hauer SSP2

Today (2025)
453,425 people
By 2030
452,359 · -0.2%
By 2040
445,033 · -1.9%
By 2050
431,760 · -4.8%
By 2075
406,277 · -10.4%
By 2100
364,732 · -19.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 44% Black 33% Two or more races 10% Hispanic / Latino 9% Asian 7%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Romanian 4% Hispanic 2% Lithuanian 1%
Foreign-born
15% · Canada
Languages at home
84% English-only · Spanish 4% Other Indo-European 4% French/Haitian/Cajun 2%

Political lean MEDSL · Burlington

2024 margin
D (+16.6) · D 57.6% · R 41.0% · Other 1.3%
2008→2024 swing
-2.0pp toward R · 2008: 18.6pp · 2024: 16.6pp
All cycles
2024: D+16.6 2020: D+19.5 2016: D+14.8 2012: D+18.7 2008: D+18.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.42%
Current HPI
298.7935
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

+397.2% since first listed
32 events — show timeline
  • 2026-05-20 Listed $188,888 BRIGHT MLS
  • 2025-07-16 Sold (Public Records) $155,000 Public Records
  • 2025-05-01 Listing Removed BRIGHT MLS
  • 2025-03-18 Listed $188,888 BRIGHT MLS
  • 2025-01-10 Pending BRIGHT MLS
  • 2025-01-10 Listing Removed BRIGHT MLS
  • 2024-11-13 Relisted BRIGHT MLS
  • 2024-11-06 Contingent BRIGHT MLS
  • 2024-10-09 Price Changed $180,000 BRIGHT MLS
  • 2024-09-11 Listed $190,000 BRIGHT MLS
  • 2024-09-10 Coming Soon BRIGHT MLS
  • 2014-12-11 Sold (MLS) $10,000 TREND
  • 2014-12-11 Sold (MLS) $10,000 BRIGHT MLS
  • 2014-12-06 Pending TREND
  • 2014-12-05 Sold (MLS) $10,000 TREND
  • 2014-11-26 Pending TREND
  • 2014-11-25 Listing Removed BRIGHT MLS
  • 2014-09-10 Relisted TREND
  • 2014-09-10 Price Changed $29,000 TREND
  • 2014-09-10 Price Changed $29,900 TREND
  • 2014-05-31 Delisted TREND
  • 2014-05-30 Sold (MLS) $10,000 TREND
  • 2014-04-19 Pending TREND
  • 2014-04-04 Pending TREND
  • 2014-04-04 Relisted TREND
  • 2014-04-04 Price Changed $39,900 TREND
  • 2014-03-24 Pending TREND
  • 2013-11-27 Price Changed $45,500 TREND
  • 2013-10-21 Listed $49,900 TREND
  • 2013-10-21 Listed $29,900 BRIGHT MLS
  • 2002-02-28 Listing Removed BRIGHT MLS
  • 2001-08-28 Listed $37,990 BRIGHT MLS

Property tax history

+1.1%/yr

Latest (2025): $3,326 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…