CashFlowRE
Sign in Sign up
26 Normanton Ave
D Composite 43.01
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 +10.0/30.0
  • 1% rule +3.9/10.0
  • Livability +3.3/5.0
  • DSCR +2.9/10.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$324,900

26 Normanton Ave · Leisure Knoll, NJ 08759
2 bd · 2.0 ba · 1,838 sqft · SingleFamily public records · 62 Days on market
Built 1986 7,405 sqft lot $177/sqft · 21% below area Est $409k · 21% under $218/mo HOA · 8% of rent

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

Listing remarks MLS

Welcome to this spacious and well-maintained home in a desirable 55+ community in Manchester, NJ! Offering over 1,800 square feet of comfortable living space, this charming residence features 2 generously sized bedrooms and 2 full bathrooms, thoughtfully designed for easy, single-level living. The home boasts a bright and open layout with ample room for both relaxing and entertaining. A well-appointed kitchen flows seamlessly into the dining and living areas, creating a warm and inviting atmosphere. The primary suite includes a private bath and plenty of closet space, while the second bedroom is perfect for guests or a home office. Additional highlights include a convenient 1-car garage, plenty of storage throughout, and low-maintenance living.

Key facts

  • 7,405 sq ft lot
  • Garage
  • Community pool

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/2.0-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-195 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $291k (10.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $291k (10.6% below list).
  • Recommended offer: $291k (10.6% below list) — sets the bar for cash-flow.
  • Cap rate 5.6% vs local median 4.1% in Leisure Knoll — 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 66/100 on livability (#346 in NJ) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities F, commute F, cost of living F.
  • Manchester Township School District (suburban): math 25% / reading 44% proficiency, ranked #320 of 472 in NJ (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Manchester Township Elementary School (math 22% / reading 46%, grade F, #642 of 1,303 statewide, top 50%, 514 students, 45% FRL); Manchester Township Middle School (math 28% / reading 45%, grade F, #226 of 431 statewide, top 55%, 582 students, 41% FRL); Manchester Township High School (math 21% / reading 38%, grade F, #290 of 399 statewide, top 74%, 959 students, 38% FRL) — zoned schools average 42% FRL vs 23% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 658 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 4,434 units permitted in Ocean County in 2024 (868 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 $10k of value loss. Plan a longer hold.
  • Ocean County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($305k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 28y ago; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $92k; list at $325k implies a 253% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 62% 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 $290,525 (10.6% 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. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.89%
Cap rate
5.57%
Cash-on-cash
-2.57%
DSCR
0.89
GRM
9.3

CMA / ARV

ARV (median comp)
$409,067
List price
$324,900
Delta
-20.58%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23 Blackthorn Pl 0.23mi 2/2.0 1,942 (+6%) 2mo $320,000 $165 78
4 Harrogate Ln 0.24mi 2/2.0 1,714 (-7%) 2mo $310,000 $181 76
9 Romford Ln 0.12mi 2/2.0 1,616 (-12%) 1mo $337,500 $209 73
41 Tarworth Ter 0.33mi 2/2.0 1,714 (-7%) 3mo $305,000 $178 71
47 Sandhurst St 0.44mi 2/2.0 1,714 (-7%) 0mo $340,000 $198 68
63 Red Hill Rd 0.43mi 2/2.0 1,714 (-7%) 2mo $417,000 $243 67
18 Flintshire Ter 0.58mi 2/2.0 1,942 (+6%) 1mo $450,000 $232 63
42 Twyford Ln 0.63mi 2/2.0 1,714 (-7%) 2mo $390,000 $228 58
23 Twyford Ln 0.63mi 2/2.0 1,714 (-7%) 2mo $445,000 $260 58
569B Mayfair Rd 0.47mi 2/2.0 1,602 (-13%) 2mo $285,000 $178 55
707 Wooton Ct Unit C 0.70mi 2/2.0 1,602 (-13%) 0mo $329,900 $206 46
708C Wooton Ct 0.74mi 2/2.0 1,602 (-13%) 3mo $292,000 $182 42

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
-20.5%
Equity multiple
0.29×
Total profit
$-64,847
Equity at exit
$48,444
10-year hold
IRR
-13.5%
Equity multiple
0.21×
Total profit
$-71,638
Equity at exit
$28,091

Cash invested: $90,972 (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 08759

Active inventory
658
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,905 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$433 /mo · $5,193/yr
Insurance
$135
HOA
$218
Vacancy / Maint / Mgmt
$610
Net cashflow
$-195

Break-even live

Break-even rent $3,152
Max offer price $290,525
Occupancy floor

Sensitivity live

Price -10% $-11 -5% $-103 +0% $-195 +5% $-287 +10% $-379
Rent -10% $-424 -5% $-309 +0% $-195 +5% $-80 +10% $35
Rate -1.0pp $-31 -0.5pp $-112 base $-195 +0.5pp $-279 +1.0pp $-364

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
$81,225
Closing costs
$9,747
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19 Marlow Ave Manchester, NJ 2.0 2.0 1551 $2,400 $1.55 0d 1 0.48mi
2501 Route 37 Manchester, NJ 2.0 2.0–2.5 1252 $3,468 $2.77 0d 6 0.84mi
52 Rockingham Way #1 Manchester, NJ 3.0 2.5 1848 $3,275 $1.77 45d 1 1.15mi
150 Farm Rd Manchester, NJ 3.0 2.0 1280 $3,000 $2.34 24d 1 1.21mi
616 Lawrence Ave Toms River, NJ 3.0 1.5 1508 $3,100 $2.06 4d 1 1.35mi
2035 Route 37 Manchester, NJ 2.0 2.0 1375 $2,775 $2.02 0d 3 1.46mi

HOA detail

Monthly dues
$218 · $2,616/yr

Listing history 12 events

  1. 2026-05-19
    status Pending 754-char remark
    Show marketing remark (754 chars)

    Welcome to this spacious and well-maintained home in a desirable 55+ community in Manchester, NJ! Offering over 1,800 square feet of comfortable living space, this charming residence features 2 generously sized bedrooms and 2 full bathrooms, thoughtfully designed for easy, single-level living. The home boasts a bright and open layout with ample room for both relaxing and entertaining. A well-appointed kitchen flows seamlessly into the dining and living areas, creating a warm and inviting atmosphere. The primary suite includes a private bath and plenty of closet space, while the second bedroom is perfect for guests or a home office. Additional highlights include a convenient 1-car garage, plenty of storage throughout, and low-maintenance living.

  2. 2026-04-08
    price $324,900 754-char remark
    Show marketing remark (754 chars)

    Welcome to this spacious and well-maintained home in a desirable 55+ community in Manchester, NJ! Offering over 1,800 square feet of comfortable living space, this charming residence features 2 generously sized bedrooms and 2 full bathrooms, thoughtfully designed for easy, single-level living. The home boasts a bright and open layout with ample room for both relaxing and entertaining. A well-appointed kitchen flows seamlessly into the dining and living areas, creating a warm and inviting atmosphere. The primary suite includes a private bath and plenty of closet space, while the second bedroom is perfect for guests or a home office. Additional highlights include a convenient 1-car garage, plenty of storage throughout, and low-maintenance living.

  3. 2026-03-17
    listed $349,900 Active 754-char remark
    Show marketing remark (754 chars)

    Welcome to this spacious and well-maintained home in a desirable 55+ community in Manchester, NJ! Offering over 1,800 square feet of comfortable living space, this charming residence features 2 generously sized bedrooms and 2 full bathrooms, thoughtfully designed for easy, single-level living. The home boasts a bright and open layout with ample room for both relaxing and entertaining. A well-appointed kitchen flows seamlessly into the dining and living areas, creating a warm and inviting atmosphere. The primary suite includes a private bath and plenty of closet space, while the second bedroom is perfect for guests or a home office. Additional highlights include a convenient 1-car garage, plenty of storage throughout, and low-maintenance living.

  4. 2023-09-07
    price $375,000
  5. 2023-08-07
    price $385,900
  6. 2023-07-21
    listed $399,900 Active
  7. 1999-05-26
    soldstatus $92,000
  8. 1999-01-07
    soldstatus $92,000
  9. 1998-12-30
    soldstatus $92,000
  10. 1998-11-09
    historical
  11. 1998-07-15
    listed $98,500
  12. 1986-08-15
    soldstatus $113,740

ⓘ 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
$5,193 · $433/mo
Projected year-2 tax
$6,641 · $553/mo
Expected delta
+$1,449/yr (+$121/mo · 27.9%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 62% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$34,866
− Mortgage interest
−$18,199
− Property taxes
−$5,193
− Insurance
−$1,624
− Repairs & maintenance
−$2,789
− Management
−$2,789
− HOA
−$2,616
− Depreciation
−$9,452
Taxable loss
−$7,797
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,871
After-tax cash flow
$-464/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
Manchester Township School District
NCES district ID
3409450
Math proficiency
25% ▼ -17.00%
Reading proficiency
44% ▼ -5.00%
Median HH income
$38,905
Composite
28.8/100
National rank
#6662
State rank
#320 of 472 in NJ

Livability — Leisure Knoll

Score
66/100
State rank
#346
US rank
#11285

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Leisure Knoll, NJ
Population (ZIP)
34,290

Population outlook (Ocean County) Hauer SSP2

Today (2025)
586,991 people
By 2030
581,403 · -1.0%
By 2040
564,913 · -3.8%
By 2050
538,149 · -8.3%
By 2075
468,845 · -20.1%
By 2100
350,297 · -40.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 5% Black 4% Two or more races 4% Asian 2%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 8% Scotch-Irish 2% Lithuanian 2%
Foreign-born
11% · Canada, China
Languages at home
88% English-only · Spanish 3% Russian/Polish/Slavic 2% Other Indo-European 2%

Political lean MEDSL · Ocean

2024 margin
Solid R (+36.0) · D 31.4% · R 67.4% · Other 1.2%
2008→2024 swing
-17.6pp toward R · 2008: -18.4pp · 2024: -36.0pp
All cycles
2024: R+36.0 2020: R+28.7 2016: R+34.0 2012: R+17.7 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -347.85%
Current HPI
274.4679
Rent YoY
Metro
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
12 events — show timeline
  • 2026-05-19 Pending MOMLS
  • 2026-04-08 Price Changed $324,900 MOMLS
  • 2026-03-17 Listed $349,900 MOMLS
  • 2023-09-07 Price Changed $375,000 MOMLS
  • 2023-08-07 Price Changed $385,900 MOMLS
  • 2023-07-21 Listed $399,900 MOMLS
  • 1999-05-26 Sold (Public Records) $92,000 Public Records
  • 1999-01-07 Sold (Public Records) $92,000 Public Records
  • 1998-12-30 Sold (MLS) $92,000 MOMLS
  • 1998-11-09 Delisted MOMLS
  • 1998-07-15 Listed $98,500 MOMLS
  • 1986-08-15 Sold (Public Records) $113,740 Public Records

Property tax history

+3.0%/yr

Latest (2025): $5,193 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…