CashFlowRE
Sign in Sign up
2215 37th St
C Composite 59.51
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 +20.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.8/10.0
  • DSCR +6.5/10.0
  • 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

$170,000

2215 37th St · Camden, NJ 08110
2 bd · 1.0 ba · 890 sqft · SingleFamily public records · 7 Days on market
Built 1938 8,002 sqft lot Est $221k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 8,002 sq ft lot
  • 2 parking spots
  • Built 1938

Property features AI

Finance

  • Other: Ownership: Fee simple

Exterior

  • Parking: Driveway parking for 2 cars; On-street parking; Total of 2 garage/parking spaces
  • Utilities: Public water; Public sewer; Electric hot water; Natural gas available for heating
  • Home design: Detached single-family home; Frame construction
  • Construction: Frame construction; Other foundation; Other above- and below-grade structures
  • Exterior features: Lot dimensions approximately 80 x 100; No tidal water

Interior

  • Kitchen: Standard kitchen (appliances not specified)
  • Bedrooms: Two main-level bedrooms
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Heating: Other system using natural gas; Cooling: Window unit(s)
  • Interior features: Partial, unfinished basement; Dining room; Kitchen
  • Laundry & utility: Hot water: Electric

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 2-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $226 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).

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; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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).

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.
  • Camden County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $6k; list at $170k implies a 2991% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price; built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $170,000

Questions for the listing agent

  1. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.18%
Cap rate
7.89%
Cash-on-cash
5.70%
DSCR
1.25
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$220,720
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
438 N 36th St 0.30mi 2/1.0 842 (-5%) 13mo $178,000 $211 66
370 N 34th St 0.26mi 3/2.0 (+1) 986 (+11%) 1mo $270,000 $274 60
1801 48th St 0.72mi 3/1.0 (+1) 880 (-1%) 21mo $250,000 $284 42
4742 Browning Rd 0.75mi 2/1.0 1,010 (+14%) 1mo $250,000 $248 42
4749 Poplar Ave 0.68mi 3/1.0 (+1) 996 (+12%) 5mo $215,000 $216 39
251 S 32nd St 0.51mi 3/1.0 (+1) 986 (+11%) 17mo $209,000 $212 39

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
-7.4%
Equity multiple
0.73×
Total profit
$-12,990
Equity at exit
$25,348
10-year hold
IRR
2.3%
Equity multiple
1.16×
Total profit
$7,841
Equity at exit
$14,698

Cash invested: $47,600 (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
7.0×

Monthly cashflow live

Estimated rent
$2,014 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$403 /mo · $4,833/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$226

Break-even live

Break-even rent $1,728
Max offer price $170,000
Occupancy floor 84%

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
$42,500
Closing costs
$5,100
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
106 N 34th St Unit B Camden, NJ 3.0 2.0 900 $1,950 $2.17 24d 1 0.10mi
4601 High St Pennsauken, NJ 1.0–2.0 1.0 800 $1,675 $2.09 3d 4 0.58mi
219 S 29th St Camden, NJ 2.0 1.0 625 $1,250 $2.00 12d 4 0.68mi
2323 Browning Rd Pennsauken, NJ 3.0 1.0 923 $2,500 $2.71 24d 1 0.70mi
4137 Marlton Pike Pennsauken Township, NJ 2.0 1.0 900 $1,800 $2.00 24d 1 1.00mi
42 W Maple Ave Merchantville, NJ 1.0 1.0 654 $1,675 $2.56 24d 1 1.15mi
6366 Rogers Ave Unit 3 Pennsauken Township, NJ 3.0 1.0 1100 $2,100 $1.91 24d 1 1.32mi

Listing history 7 events

  1. 2026-06-13
    status $170,000 Pending 7 DOM
  2. 2026-06-10
    status $170,000 Active Under Contract 7 DOM
  3. 2026-06-09
    days on market $170,000 Active 7 DOM
  4. 2026-06-08
    days on market $170,000 Active 6 DOM
  5. 2026-06-07
    days on market $170,000 Active 5 DOM
  6. 2026-06-04
    days on market $170,000 Active 2 DOM
  7. 2026-06-02
    listed $170,000 Active 1 DOM

ⓘ 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
$4,833 · $403/mo
Projected year-2 tax
$4,833 · $403/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$24,171
− Mortgage interest
−$9,523
− Property taxes
−$4,833
− Insurance
−$850
− Repairs & maintenance
−$1,934
− Management
−$1,934
− Depreciation
−$4,945
Taxable income
$153
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$37
After-tax cash flow
$2,678/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

+2990.9% since first listed
2 events — show timeline
  • 2026-06-02 Listed $170,000 BRIGHT MLS
  • 1991-06-21 Sold (Public Records) $5,500 Public Records

Property tax history

+2.2%/yr

Latest (2025): $4,833 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…