CashFlowRE
Sign in Sign up
324 Allen Ave
C+ Composite 60.37
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 +18.6/30.0
  • ARV discount +15.0/15.0
  • 1% rule +6.9/10.0
  • DSCR +5.9/10.0
  • Appreciation +4.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$149,999

324 Allen Ave · Salem, NJ 08079
3 bd · 1.5 ba · 1,456 sqft · SingleFamily public records · 57 Days on market
Built 1929 5,702 sqft lot Est $207k · 27% under

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

Listing remarks MLS

Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

Key facts

  • 5,702 sq ft lot
  • Built 1929
  • Listed 56 days

Property features AI

Finance

  • Other: Fee simple ownership

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Detached home; Frame construction
  • Construction: Frame construction; Slab foundation; Estimated year built
  • Exterior features: Detached structure; Above-grade other structures

Interior

  • Kitchen: Stove; Refrigerator
  • Bedrooms: Three bedrooms on the upper level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Other heating; Other cooling; Other hot water
  • Interior features: Unfinished basement; Has fireplace (1)

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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $146 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#462 in NJ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime B; Watch: schools D, amenities F, commute F.
  • Salem City School District (town): math 6% / reading 24% proficiency, ranked #464 of 472 in NJ (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 100 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 95 units permitted in Salem County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $467 of equity ($1k loan paydown + $-570 appreciation (-0.4% local appreciation)).
  • Salem County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.4% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 27y ago; this cycle's ask has dropped $50k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $120k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1929 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; 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 $145,499 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.19%
Cap rate
7.46%
Cash-on-cash
4.16%
DSCR
1.19
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$206,752
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
352 Allen Ave 0.08mi 3/1.5 1,460 (+0%) 7mo $225,000 $154 90
272 E Broadway 0.17mi 3/2.0 1,500 (+3%) 1mo $65,000 $43 84
363 Grant St 0.24mi 3/2.5 1,424 (-2%) 0mo $250,000 $176 81
170 Johnson St 0.18mi 3/1.0 1,417 (-3%) 9mo $180,000 $127 78
318 Fenwick Ave 0.17mi 3/1.0 1,344 (-8%) 3mo $191,250 $142 75
264 E Broadway 0.19mi 3/1.5 1,584 (+9%) 5mo $150,000 $95 72
207 9th St 0.20mi 3/1.5 1,562 (+7%) 8mo $230,000 $147 72
304 New Market St 0.40mi 3/1.0 1,310 (-10%) 4mo $186,000 $142 60
410 Magnolia St 0.38mi 2/1.0 (-1) 1,310 (-10%) 1mo $170,000 $130 58
18 Market St 0.66mi 2/1.0 (-1) 1,546 (+6%) 2mo $235,870 $153 50
14 Hillcrest Ave 0.54mi 4/1.0 (+1) 1,649 (+13%) 6mo $196,000 $119 41
115 Chestnut St 0.54mi 3/3.5 1,282 (-12%) 8mo $185,000 $144 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.2%
Equity multiple
1.06×
Total profit
$2,388
Equity at exit
$40,725
10-year hold
IRR
7.2%
Equity multiple
1.75×
Total profit
$31,420
Equity at exit
$46,749

Cash invested: $42,000 (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 08079

Home prices YoY
-0.1%
Active inventory
100
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,786 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$416 /mo · $4,996/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$375
Net cashflow
$146

Break-even live

Break-even rent $1,602
Max offer price $149,999
Occupancy floor 87%

Sensitivity live

Price -10% $230 -5% $188 +0% $146 +5% $103 +10% $61
Rent -10% $4 -5% $75 +0% $146 +5% $216 +10% $287
Rate -1.0pp $221 -0.5pp $184 base $146 +0.5pp $107 +1.0pp $67

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
$37,500
Closing costs
$4,500
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
332 E Broadway Salem, NJ 3.0 2.0 1844 $1,980 $1.07 44d 1 0.08mi
1 9th St Salem, NJ 2.0 1.0 900 $1,450 $1.61 2d 1 0.18mi
380 E Broadway Salem, NJ 2.0 1.0 1300 $1,350 $1.04 2d 1 0.22mi
218 Sinnickson St Salem, NJ 2.0 1.0 1008 $1,500 $1.49 2d 1 0.28mi
270-272 Grant St Salem, NJ 4.0 1.0 1644 $2,100 $1.28 6d 1 0.31mi
26 Walnut St Unit A Salem, NJ 2.0 1.0 1000 $1,225 $1.23 2d 1 0.31mi
242 Grant St Unit 1ST FLOOR Salem, NJ 2.0 1.0 925 $1,675 $1.81 2d 1 0.35mi
37 Eighth St Salem, NJ 3.0 1.0 1092 $1,850 $1.69 2d 1 0.51mi
23 7th St Unit B Salem, NJ 3.0 1.0 1000 $1,450 $1.45 4d 1 0.57mi
124 Yorke St Unit 37 Salem, NJ 2.0 1.0 1220 $1,350 $1.11 3d 1 0.73mi

Listing history 48 events

  1. 2026-06-18
    days on market $149,999 Active 57 DOM
  2. 2026-06-17
    pricestatus $149,999 Active 56 DOM
  3. 2026-04-15
    historical Active Under Contract
  4. 2026-02-17
    listed $199,999 Active
  5. 2026-02-16
    historical $199,999
  6. 2023-07-18
    status Active 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  7. 2023-07-13
    soldstatus $120,000 Closed 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  8. 2023-06-30
    status Pending 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  9. 2023-06-30
    status Active 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  10. 2023-05-26
    status Pending 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  11. 2023-05-23
    historical Active Under Contract 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  12. 2023-05-18
    status Active 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  13. 2023-05-16
    historical Active Under Contract 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  14. 2023-05-09
    status Active 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  15. 2023-01-14
    historical 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  16. 2023-01-13
    listed $150,000 Active 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  17. 2022-12-29
    historical $150,000 127-char remark
    Show marketing remark (127 chars)

    Home is being sold strictly "as-is". All inspections and certifications will be the sole responsibility of the buyer.

  18. 2022-06-24
    historical
  19. 2022-06-22
    listed $159,000 Active
  20. 2020-01-13
    historical
  21. 2019-10-11
    listed $100,000 Active
  22. 2019-08-27
    historical
  23. 2019-08-22
    price $99,000
  24. 2019-08-22
    status Active
  25. 2019-07-16
    price $90,000
  26. 2019-07-16
    historical
  27. 2019-06-28
    price $110,000
  28. 2019-06-27
    status Active
  29. 2019-03-29
    status Pending
  30. 2019-03-28
    historical
  31. 2019-03-14
    price $120,000
  32. 2019-02-03
    price $130,000
  33. 2019-01-17
    price $160,000
  34. 2019-01-16
    price $135,000
  35. 2019-01-04
    price $150,000
  36. 2018-12-17
    price $170,000
  37. 2018-11-09
    listed $180,000 Active
  38. 2018-09-29
    soldstatus $22,000 Sold
  39. 2018-09-29
    soldstatus $22,000 Closed
  40. 2018-08-24
    status Pending
  41. 2018-08-24
    status Under Contract
  42. 2018-08-16
    listed $21,200 Active
  43. 2018-08-16
    listed $21,200 Active
  44. 2001-08-31
    soldstatus $79,500
  45. 2001-08-31
    soldstatus $79,500
  46. 2001-07-05
    historical
  47. 1999-10-15
    listed $79,500
  48. 1992-05-21
    soldstatus $70,000

ⓘ 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
$4,996 · $416/mo
Projected year-2 tax
$4,996 · $416/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$21,432
− Mortgage interest
−$8,402
− Property taxes
−$4,996
− Insurance
−$750
− Repairs & maintenance
−$1,715
− Management
−$1,715
− Depreciation
−$4,364
Taxable loss
−$509
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$122
After-tax cash flow
$1,868/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
Salem City School District
NCES district ID
3414550
Math proficiency
6% ▼ -1.00%
Reading proficiency
24% ▲ 2.00%
Median HH income
$27,118
Composite
11.51/100
National rank
#9702
State rank
#464 of 472 in NJ

Livability — Salem

Score
61/100
State rank
#462
US rank
#17533

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Salem, NJ
County
Salem County · 24,175 people
City population
10,762
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
10,762
Household income
$54,641
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
663.0

Population outlook (Salem County) Hauer SSP2

Today (2025)
59,905 people
By 2030
57,351 · -4.3%
By 2040
51,837 · -13.5%
By 2050
46,356 · -22.6%
By 2075
36,452 · -39.2%
By 2100
28,907 · -51.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 59% Black 31% Hispanic / Latino 6% Two or more races 5% Asian 1%
Hispanic origin (detail)
Puerto Rican 5%
Common ancestry
Romanian 3% Lithuanian 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
94% English-only · Spanish 4% Tagalog/Filipino 1%

Political lean MEDSL · Salem

2024 margin
R (+19.2) · D 39.6% · R 58.8% · Other 1.6%
2008→2024 swing
-23.1pp toward R · 2008: 3.9pp · 2024: -19.2pp
All cycles
2024: R+19.2 2020: R+12.8 2016: R+15.4 2012: D+0.8 2008: D+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.38%
Current HPI
258.0047
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

+185.7% since first listed
46 events — show timeline
  • 2026-04-15 Contingent BRIGHT MLS
  • 2026-02-17 Listed $199,999 BRIGHT MLS
  • 2026-02-16 Coming Soon $199,999 BRIGHT MLS
  • 2023-07-18 Relisted BRIGHT MLS
  • 2023-07-13 Sold (MLS) $120,000 BRIGHT MLS
  • 2023-06-30 Pending BRIGHT MLS
  • 2023-06-30 Relisted BRIGHT MLS
  • 2023-05-26 Pending BRIGHT MLS
  • 2023-05-23 Contingent BRIGHT MLS
  • 2023-05-18 Relisted BRIGHT MLS
  • 2023-05-16 Contingent BRIGHT MLS
  • 2023-05-09 Relisted BRIGHT MLS
  • 2023-01-14 Listing Removed BRIGHT MLS
  • 2023-01-13 Listed $150,000 BRIGHT MLS
  • 2022-12-29 Coming Soon $150,000 BRIGHT MLS
  • 2022-06-24 Listing Removed BRIGHT MLS
  • 2022-06-22 Listed $159,000 BRIGHT MLS
  • 2020-01-13 Listing Removed BRIGHT MLS
  • 2019-10-11 Listed $100,000 BRIGHT MLS
  • 2019-08-27 Listing Removed BRIGHT MLS
  • 2019-08-22 Price Changed $99,000 BRIGHT MLS
  • 2019-08-22 Relisted BRIGHT MLS
  • 2019-07-16 Price Changed $90,000 BRIGHT MLS
  • 2019-07-16 Listing Removed BRIGHT MLS
  • 2019-06-28 Price Changed $110,000 BRIGHT MLS
  • 2019-06-27 Relisted BRIGHT MLS
  • 2019-03-29 Pending BRIGHT MLS
  • 2019-03-28 Listing Removed BRIGHT MLS
  • 2019-03-14 Price Changed $120,000 BRIGHT MLS
  • 2019-02-03 Price Changed $130,000 BRIGHT MLS
  • 2019-01-17 Price Changed $160,000 BRIGHT MLS
  • 2019-01-16 Price Changed $135,000 BRIGHT MLS
  • 2019-01-04 Price Changed $150,000 BRIGHT MLS
  • 2018-12-17 Price Changed $170,000 BRIGHT MLS
  • 2018-11-09 Listed $180,000 BRIGHT MLS
  • 2018-09-29 Sold (MLS) $22,000 BRIGHT MLS
  • 2018-09-29 Sold (MLS) $22,000 TREND
  • 2018-08-24 Pending BRIGHT MLS
  • 2018-08-24 Pending TREND
  • 2018-08-16 Listed $21,200 BRIGHT MLS
  • 2018-08-16 Listed $21,200 TREND
  • 2001-08-31 Sold (Public Records) $79,500 Public Records
  • 2001-08-31 Sold (MLS) $79,500 BRIGHT MLS
  • 2001-07-05 Listing Removed BRIGHT MLS
  • 1999-10-15 Listed $79,500 BRIGHT MLS
  • 1992-05-21 Sold (Public Records) $70,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $4,996 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…