CashFlowRE
Sign in Sign up
134 Lamplighter Ct
D+ Composite 47.11
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +9.9/30.0
  • 1% rule +5.3/10.0
  • Schools +4.5/10.0
  • Livability +3.9/5.0
  • Rent growth +3.3/5.0
  • DSCR +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,900

134 Lamplighter Ct · Greentree, NJ 08053
3 bd · 2.5 ba · 1,856 sqft · Townhouse public records · 10 Days on market
Built 1992 2,684 sqft lot Est $427k · 34% under $100/mo HOA · 3% of rent

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

Listing remarks MLS

Absolutely Gorgeous! Backs to woods. The Prof. landscapped w/ shaved rock walls, brick dbl patio, all secluded backing to woods. Outdoor liting, sprinkler sys. New w/ w, freshly painted, wood riser staircase, ceramic tile, pergo floors in greatroom/dining room, & 2 beds. New garage door (Garage is all sheetrocked) w/ opener & new HW Heater. Custom suround on corner gas FP, ceiling fans & rec lites t/o. What a bonus. .. the Loft was made a 4th bedroom with 2 full walkin closets. Master is currently being used as a 2nd family room. The "Master" has a vaulted ceiling with skylights, a walk in closet & a glorious master bath w/ palatium window over soaking tub & private shower. The eat in kitchen has a Pantry, new dw. Also has a gas range (usually elect in this dev) custom wood shelving, bead board & new light fixture adds the to beauty of this kitchen. This home is a knock out & a pleasure to show! Close to all major highways, shopping & restaraunts.

Key facts

  • Covered front porch
  • Backs to woods
  • Paver patio

Tags

BACKS TO WOODSPRIVATE 3RD FLOOR LOFTCORNER FIREPLACEPAVER PATIOEXTERIOR STORAGE CLOSETCOVERED FRONT PORCH

Property features AI

Finance

  • Other: Not in a federal flood zone
  • HOA & community: HOA fee of $100 per month

Exterior

  • Parking: Attached garage (1 space); Driveway parking; On-street parking; Total of 1 garage/parking space
  • Utilities: Public water; Public sewer; Electric cooling; Natural gas for heating and hot water
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Below-average condition; Building name: CHIUSANO
  • Construction: Frame construction; Slab foundation; Year built source: Assessor
  • Exterior features: Backs to trees; Above-grade and below-grade structures

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Three bedrooms on the upper level (Bedrooms 1, 2, 3)
  • Bathrooms: Two full bathrooms (upper level); One half bathroom (main level)
  • Heating & cooling: Forced air heating; Central air conditioning; Natural gas heating and hot water
  • Interior features: Ceiling fans; Open floor plan; Skylights; Spiral staircase; Great room
  • Laundry & utility: Laundry located on upper floor

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/2.5-bath townhouse listed at $280k.

Deal economics

  • At list price, monthly cash flow is $-173 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $249k (10.9% below list).
  • Meets the 1% rule at list price ($3k rent vs $280k).
  • Recommended offer: $249k (10.9% below list) — sets the bar for cash-flow.
  • Cap rate 5.6% vs local median 3.5% in Greentree — 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 77/100 on livability (#121 in NJ, #3,201 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: amenities D-, commute F, cost of living F.
  • Lenape Regional High School District (suburban): math 34% / reading 60% proficiency, ranked #136 of 472 in NJ (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Cherokee High School (math 32% / reading 59%, grade D-, #138 of 399 statewide, top 36%, 2,179 students, 10% FRL).
  • Market conditions: Rents rising (+3.0%/yr); 191 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 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 $2k of loan paydown is wiped out by about $8k 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

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price.
  • Climate carrying-cost: major wind risk, 56% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $249,301 (10.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
1.03%
Cap rate
5.55%
Cash-on-cash
-2.65%
DSCR
0.88
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$426,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
111 Wagonwheel Ct 0.14mi 3/2.5 1,869 (+1%) 2mo $455,000 $243 91
110 Wagonwheel Ct 0.14mi 3/2.5 1,869 (+1%) 5mo $410,000 $219 88
102 Lamplighter Ct 0.03mi 3/2.5 1,832 (-1%) 14mo $400,000 $218 85
403 Hazelwood Ln 0.09mi 2/2.5 (-1) 1,788 (-4%) 6mo $399,900 $224 79
313 Hazelwood Ln 0.08mi 2/2.5 (-1) 1,788 (-4%) 8mo $411,500 $230 79
310 Hazelwood Ln 0.11mi 3/2.5 1,869 (+1%) 19mo $419,000 $224 78
120 Wagonwheel Ct 0.19mi 3/2.5 1,584 (-15%) 2mo $440,000 $278 65
113 Lamplighter Ct 0.10mi 4/2.5 (+1) 2,082 (+12%) 12mo $465,000 $223 60
33 Jacamar Dr 0.75mi 3/2.5 1,788 (-4%) 3mo $465,000 $260 57
53 Fulmar Dr 0.63mi 3/2.5 1,747 (-6%) 11mo $405,000 $232 52
44 Brambling Ln 0.73mi 3/2.5 1,888 (+2%) 18mo $390,000 $207 49
20 Peregrine Dr 0.68mi 3/2.5 1,620 (-13%) 9mo $388,500 $240 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 · 3.04% rent growth · sell at horizon

5-year hold
IRR
-20.5%
Equity multiple
0.29×
Total profit
$-55,915
Equity at exit
$41,734
10-year hold
IRR
-13.2%
Equity multiple
0.22×
Total profit
$-60,968
Equity at exit
$24,201

Cash invested: $78,372 (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 08053

Rents YoY
3.0%
Active inventory
191
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,876 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$761 /mo · $9,127/yr
Insurance
$117
HOA
$100
Vacancy / Maint / Mgmt
$604
Net cashflow
$-173

Break-even live

Break-even rent $3,095
Max offer price $249,301
Occupancy floor

Sensitivity live

Price -10% $-15 -5% $-94 +0% $-173 +5% $-252 +10% $-332
Rent -10% $-400 -5% $-287 +0% $-173 +5% $-60 +10% $54
Rate -1.0pp $-32 -0.5pp $-102 base $-173 +0.5pp $-246 +1.0pp $-320

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
$69,975
Closing costs
$8,397
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5 Christopher Rd Voorhees, NJ 3.0 2.5 1747 $2,900 $1.66 2d 1 0.64mi
900 Sagemore Dr Unit 3409 Evesham, NJ 2.0 2.0 1400 $2,750 $1.96 5d 1 0.72mi
2215 Hailey Dr Unit 226 Evesham, NJ 2.0 2.0 1350 $2,900 $2.15 16d 1 1.09mi
2215 Hailey Dr Unit 3113 Evesham, NJ 2.0 2.0 1350 $2,900 $2.15 2d 1 1.09mi
6161 Main St Unit PIAZZA Voorhees Township, NJ 3.0 3.0 2210 $3,000 $1.36 2d 1 1.35mi
1022 Main St Voorhees, NJ 2.0 2.0 1310 $2,500 $1.91 17d 1 1.44mi
1022 Main St Voorhees, NJ 2.0 2.0 1310 $2,300 $1.76 3d 1 1.44mi
125 E Main St Marlton, NJ 1.0–2.0 1.0–2.0 1051 $5,153 $4.90 11d 1 1.45mi

HOA detail

Monthly dues
$100 · $1,200/yr
Likely covers
gas

Listing history 8 events

  1. 2026-06-21
    days on market $279,900 Coming Soon 10 DOM
  2. 2026-06-18
    days on market $279,900 Coming Soon 7 DOM
  3. 2026-06-17
    days on market $279,900 Coming Soon 6 DOM
  4. 2026-06-16
    days on market $279,900 Coming Soon 5 DOM
  5. 2026-06-15
    days on market $279,900 Coming Soon 4 DOM
  6. 2026-06-13
    days on market $279,900 Coming Soon 2 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $279,900 Coming Soon 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
$9,127 · $761/mo
Projected year-2 tax
$9,127 · $761/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 56% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$34,508
− Mortgage interest
−$15,679
− Property taxes
−$9,127
− Insurance
−$1,400
− Repairs & maintenance
−$2,761
− Management
−$2,761
− HOA
−$1,200
− Depreciation
−$8,143
Taxable loss
−$6,561
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,575
After-tax cash flow
$-504/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
Lenape Regional High School District
NCES district ID
3408490
Math proficiency
34% ▼ -2.00%
Reading proficiency
60% ▼ -5.00%
Median HH income
$98,739
Composite
44.86/100
National rank
#2724
State rank
#136 of 472 in NJ

Livability — Greentree

Score
77/100
State rank
#121
US rank
#3201

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Burlington County · 323,710 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
48,179
Household income
$118,670
Rent vs Own
27.8% rent · 72.2% own
Severe rent burden
1512.0

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
Predominantly White (78%)
Race & ethnicity
White 78% Asian 8% Hispanic / Latino 6% Two or more races 6% Black 5%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 7% Scotch-Irish 2% Lithuanian 1%
Foreign-born
9% · Canada, China, South Korea
Languages at home
90% English-only · Other Indo-European 3% Spanish 2% Other Asian/Pacific 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
▼ -363.01%
Current HPI
311.8655
Rent YoY
▲ 3.04%
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

+109.8% since first listed
7 events — show timeline
  • 2026-06-11 Coming Soon $279,900 BRIGHT MLS
  • 2006-03-07 Sold (Public Records) $308,000 Public Records
  • 2006-02-28 Sold (MLS) $308,000 BRIGHT MLS
  • 2005-12-13 Listing Removed BRIGHT MLS
  • 2005-11-14 Listed $308,000 BRIGHT MLS
  • 1998-11-24 Sold (Public Records) $142,000 Public Records
  • 1991-07-17 Sold (Public Records) $133,422 Public Records

Property tax history

+2.5%/yr

Latest (2025): $9,127 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…