CashFlowRE
Sign in Sign up
724 Hunter St Multi-family
B- Composite 65.3
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.7/15.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$330,000

724 Hunter St · Gloucester City, NJ 08030
5 bd · None ba · 1,726 sqft · MultiFamily public records · 7 Days on market
Built 1880 3,572 sqft lot Est $311k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Rare opportunity in Gloucester City! Fully renovated 6-bedroom, 2 full bathroom home offering generous living space and modern updates throughout. This property features a spacious and functional layout with six bedrooms, two full bathrooms, and large common areas, making it ideal for additional living space. The kitchen has been fully updated and includes a center island, providing both functionality and a modern feel. Both bathrooms have been renovated with updated finishes. The home also offers two separate laundry areas, adding convenience for everyday living. Additional improvements include a new water heater and new mini-split systems. The property also features a large, clean basement, rear deck, expansive backyard, and four off-street parking spaces in the rear. The home is vacant, clean, and move-in ready. All permits required by the municipality have been obtained, and the property is ready for its next owner. Conveniently located near Philadelphia, major highways, shopping, and local amenities.

Key facts

  • Fully renovated
  • Updated finishes
  • Large clean basement

Tags

FULLY RENOVATEDUPDATED FINISHESTWO SEPARATE LAUNDRY AREASNEW WATER HEATERNEW MINI-SPLIT SYSTEMSLARGE CLEAN BASEMENT

Property features AI

Finance

  • Other: Fee simple ownership; Property condition listed as very good; Pets allowed with no pet restrictions

Exterior

  • Parking: Parking lot
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Detached property; Estimated effective year of major remodel: 2025
  • Construction: Brick and shingle siding exterior; Other foundation; Building is winterized; Estimated year built (source: estimated)
  • Exterior features: Above-grade additional structure; Not in a federal flood zone; Ground rent paid annually; Municipality: Gloucester City; Cross street: 7th

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: Two main-level bedrooms; Two bedrooms on the first upper level; Two bedrooms on the second upper level
  • Bathrooms: One full bathroom on the main level; One full bathroom on the first upper level; Two full bathrooms total
  • Heating & cooling: Forced air heating with zoned system; Ductless / mini-split cooling
  • Interior features: Eat-in kitchen; Unfinished basement with outside entrance; Living room and dining room
  • Laundry & utility: Laundry located on the main floor and upper floor; Natural gas hot water

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 5-bed/?-bath multifamily listed at $330k.

Deal economics

  • At list price, monthly cash flow is $2k ($29k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $330k).
  • Cap rate 15.1% vs local median 5.5% in Gloucester 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 72/100 on livability (#215 in NJ) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+; Watch: amenities F, commute F.
  • Gloucester City Public School District (suburban): math 11% / reading 34% proficiency, ranked #413 of 472 in NJ (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 90 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).
  • At $6,028/mo this rent would consume 114% of the median local household income ($63k/yr) (locally 431% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $92k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 23y 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 $185k; list at $330k implies a 78% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — 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 $330,000

Questions for the listing agent

  1. Built in 1880 — 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. 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.
  4. 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.
  5. 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
1.83%
Cap rate
15.07%
Cash-on-cash
31.36%
DSCR
2.40
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$310,680
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
702 Market St 0.11mi 4/2.0 (-1) 1,709 (-1%) 8mo $260,000 $152 81
4 Barnard Ave 0.22mi 4/— (-1) 1,578 (-9%) 16mo $309,000 $196 57
229 Sylvan Ave 0.72mi 4/2.0 (-1) 1,894 (+10%) 18mo $340,000 $180 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
26.2%
Equity multiple
2.09×
Total profit
$100,446
Equity at exit
$49,204
10-year hold
IRR
33.9%
Equity multiple
4.10×
Total profit
$286,029
Equity at exit
$28,532

Cash invested: $92,400 (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 08030

Home prices YoY
-27.9%
Active inventory
90
Price-to-rent
13.7×

Monthly cashflow live

Estimated rent
$6,028 medium interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$479 /mo · $5,753/yr
Insurance
$138
HOA
$0
Vacancy / Maint / Mgmt
$1,266
Net cashflow
$2,415

Break-even live

Break-even rent $2,972
Max offer price $330,000
Occupancy floor 55%

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

UnitsBedsBathsEst. rent
Total (3 units) $6,028

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
$82,500
Closing costs
$9,900
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
322 Nicholson Rd Gloucester City, NJ 4.0 2.0 1968 $3,200 $1.63 24d 1 0.83mi
18 Pine St Westville, NJ 4.0 2.5 1800 $2,950 $1.64 1d 1 1.42mi

Listing history 36 events

  1. 2026-04-17
    status Pending
  2. 2026-04-16
    historical Active Under Contract - Attorney Review 1020-char remark
    Show marketing remark (1020 chars)

    Rare opportunity in Gloucester City! Fully renovated 6-bedroom, 2 full bathroom home offering generous living space and modern updates throughout. This property features a spacious and functional layout with six bedrooms, two full bathrooms, and large common areas, making it ideal for additional living space. The kitchen has been fully updated and includes a center island, providing both functionality and a modern feel. Both bathrooms have been renovated with updated finishes. The home also offers two separate laundry areas, adding convenience for everyday living. Additional improvements include a new water heater and new mini-split systems. The property also features a large, clean basement, rear deck, expansive backyard, and four off-street parking spaces in the rear. The home is vacant, clean, and move-in ready. All permits required by the municipality have been obtained, and the property is ready for its next owner. Conveniently located near Philadelphia, major highways, shopping, and local amenities.

  3. 2026-04-10
    listed $330,000 Active
  4. 2026-03-30
    listed $330,000 Active 1020-char remark
    Show marketing remark (1020 chars)

    Rare opportunity in Gloucester City! Fully renovated 6-bedroom, 2 full bathroom home offering generous living space and modern updates throughout. This property features a spacious and functional layout with six bedrooms, two full bathrooms, and large common areas, making it ideal for additional living space. The kitchen has been fully updated and includes a center island, providing both functionality and a modern feel. Both bathrooms have been renovated with updated finishes. The home also offers two separate laundry areas, adding convenience for everyday living. Additional improvements include a new water heater and new mini-split systems. The property also features a large, clean basement, rear deck, expansive backyard, and four off-street parking spaces in the rear. The home is vacant, clean, and move-in ready. All permits required by the municipality have been obtained, and the property is ready for its next owner. Conveniently located near Philadelphia, major highways, shopping, and local amenities.

  5. 2026-02-03
    status Pending
  6. 2026-02-03
    historical
  7. 2026-01-23
    historical Active Under Contract
  8. 2025-12-09
    price $299,000
  9. 2025-12-09
    price $299,000
  10. 2025-11-07
    price $310,000
  11. 2025-11-06
    price $310,000
  12. 2025-10-31
    price $320,000
  13. 2025-10-31
    price $320,000
  14. 2025-09-24
    listed $325,000 Active
  15. 2025-09-24
    listed $325,000 Active
  16. 2025-09-20
    historical
  17. 2025-08-25
    historical Active Under Contract
  18. 2025-08-25
    historical Active Under Contract
  19. 2025-08-20
    status Pending
  20. 2025-07-18
    listed $325,000 Active
  21. 2025-07-17
    listed $325,000 Active
  22. 2025-02-13
    soldstatus $185,000
  23. 2024-11-29
    soldstatus $185,000 Closed
  24. 2024-11-08
    historical Active Under Contract
  25. 2024-10-15
    historical
  26. 2024-10-15
    listed $185,000 Active
  27. 2024-10-15
    soldstatus $142,000
  28. 2024-10-03
    price $185,000
  29. 2024-09-25
    price $189,900
  30. 2024-09-13
    listed $195,000 Active
  31. 2003-04-28
    soldstatus $44,848
  32. 2003-03-13
    listed $44,848
  33. 1991-05-23
    soldstatus $59,000
  34. 1989-01-25
    soldstatus $217,500
  35. 1986-12-01
    soldstatus $47,250
  36. 1981-11-01
    soldstatus $23,800

ⓘ 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
$5,753 · $479/mo
Projected year-2 tax
$6,985 · $582/mo
Expected delta
+$1,232/yr (+$103/mo · 21.4%)

ⓘ 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 ≥103°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
$72,336
− Mortgage interest
−$18,485
− Property taxes
−$5,753
− Insurance
−$1,650
− Repairs & maintenance
−$5,787
− Management
−$5,787
− Depreciation
−$9,600
Taxable income
$25,274
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,066
After-tax cash flow
$22,910/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
Gloucester City Public School District
NCES district ID
3406000
Math proficiency
11% ▼ -21.00%
Reading proficiency
34% ▼ -15.00%
Median HH income
$51,231
Composite
20.01/100
National rank
#8664
State rank
#413 of 472 in NJ

Livability — Gloucester City

Score
72/100
State rank
#215
US rank
#5984

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gloucester City, NJ
County
Camden County · 407,624 people
City population
13,217
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
13,217
Household income
$63,384
Rent vs Own
38.2% rent · 61.8% own
Severe rent burden
431.0

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
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 18% Black 7% Asian 5% Two or more races 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 10%
Common ancestry
Romanian 4% Lithuanian 3% Hispanic 2%
Foreign-born
8% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 13% Other Indo-European 4% Arabic 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
▼ -115.59%
Current HPI
298.9139
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

+1286.6% since first listed
36 events — show timeline
  • 2026-04-17 Pending BRIGHT MLS
  • 2026-04-16 Contingent NJMLS
  • 2026-04-10 Listed $330,000 BRIGHT MLS
  • 2026-03-30 Listed $330,000 NJMLS
  • 2026-02-03 Pending BRIGHT MLS
  • 2026-02-03 Listing Removed BRIGHT MLS
  • 2026-01-23 Contingent NJMLS
  • 2025-12-09 Price Changed $299,000 BRIGHT MLS
  • 2025-12-09 Price Changed $299,000 NJMLS
  • 2025-11-07 Price Changed $310,000 BRIGHT MLS
  • 2025-11-06 Price Changed $310,000 NJMLS
  • 2025-10-31 Price Changed $320,000 BRIGHT MLS
  • 2025-10-31 Price Changed $320,000 NJMLS
  • 2025-09-24 Listed $325,000 NJMLS
  • 2025-09-24 Listed $325,000 BRIGHT MLS
  • 2025-09-20 Listing Removed BRIGHT MLS
  • 2025-08-25 Contingent NJMLS
  • 2025-08-25 Contingent BRIGHT MLS
  • 2025-08-20 Pending NJMLS
  • 2025-07-18 Listed $325,000 NJMLS
  • 2025-07-17 Listed $325,000 BRIGHT MLS
  • 2025-02-13 Sold (Public Records) $185,000 Public Records
  • 2024-11-29 Sold (MLS) $185,000 BRIGHT MLS
  • 2024-11-08 Contingent BRIGHT MLS
  • 2024-10-15 Sold (Public Records) $142,000 Public Records
  • 2024-10-15 Listed $185,000 BRIGHT MLS
  • 2024-10-15 Listing Removed BRIGHT MLS
  • 2024-10-03 Price Changed $185,000 BRIGHT MLS
  • 2024-09-25 Price Changed $189,900 BRIGHT MLS
  • 2024-09-13 Listed $195,000 BRIGHT MLS
  • 2003-04-28 Sold (MLS) $44,848 BRIGHT MLS
  • 2003-03-13 Listed $44,848 BRIGHT MLS
  • 1991-05-23 Sold (Public Records) $59,000 Public Records
  • 1989-01-25 Sold (Public Records) $217,500 Public Records
  • 1986-12-01 Sold (Public Records) $47,250 Public Records
  • 1981-11-01 Sold (Public Records) $23,800 Public Records

Property tax history

+3.7%/yr

Latest (2025): $5,753 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…