3 bd · 1.0 ba ·
1,180 sqft ·
Built 1980
· MultiFamily
· Active
· 150 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,238/mo
Mortgage (P&I)
−$393
Tax + insurance
−$80
HOA
−$0
Vac / Maint / Mgmt
−$260
Net cashflow
$505/mo
Annual
$6,066/yr
Cap rate
14.38%
Cash-on-cash
28.89%
DSCR
2.29
1% rule
1.65%
Cash to close
$21,000
Investor read
This is a 3-bed/1.0-bath multifamily listed at $75k. Condition is rated poor.
At list price, monthly cash flow is $505 ($6k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $75k).
It's been on market 150 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
In year one you build about $2k of equity ($519 loan paydown + $2k appreciation (2.4% local appreciation)).
Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
Market conditions: 129 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).
Somerset County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
At projected returns (2.4% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.
Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 150 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
Repairs flagged (vision-AI assessment)
Major: roof
— Missing shingles and debris
Major: exterior siding
— Weathered and damaged
Major: HVAC/mechanicals
— Cluttered and possibly inoperable
CashFlowRE · CFR-3A4PDW0TRJB6ZZ
· Data 2 days agocashflowre.app · 2026-05-29