CashFlowRE
Sign in Sign up
19 Driftwood Dr #212
D Composite 43.37
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).

  • Cash flow +15.3/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.2/10.0
  • DSCR +4.7/10.0
  • Livability +3.0/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$217,999

19 Driftwood Dr #212 · Tuckerton, NJ 08087
2 bd · 1.0 ba · 1,034 sqft · Condo public records · 4 Days on market
Built 1983 $240/mo HOA · 11% of rent

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

Listing remarks MLS

Why rent when you can own this charming 2-bedroom, 1-bath end-unit ranch condo offering comfort, convenience, and coastal charm? Featuring an open-concept layout, a stylish granite kitchen, and sliding doors leading to your own fenced-in yard -- perfect for morning coffee, outdoor dining, or weekend BBQs. The spacious primary bedroom provides a relaxing retreat, while the second bedroom is ideal for guests, a nursery, or a home office. Tucked away in a quiet location just minutes from the Garden State Parkway, shopping, dining, and the beautiful beaches of Long Beach Island, this move-in ready home is perfect for first-time buyers, downsizers, investors, or anyone seeking easy, low-maintenance living near the shore.

Key facts

  • Move-in ready
  • Granite kitchen
  • Fenced-in yard

Tags

OPEN-CONCEPT LAYOUTGRANITE KITCHENFENCED-IN YARDMOVE-IN READYLOW-MAINTENANCE LIVING

Property features AI

Finance

  • HOA & community: Monthly condo fee of $240; HOA covers water, sewer, lawn maintenance, and snow removal; Common grounds maintained by the association

Exterior

  • Parking: Assigned paved parking (2 assigned spaces) in a parking lot
  • Utilities: Well water; Septic system; Electric service
  • Home design: End of row townhouse (condominium); Single-level living (main-level bedrooms and bath)
  • Construction: Vinyl siding and brick exterior; Shingle roof; Slab foundation; Built information sourced from assessor
  • Exterior features: Porch(es); Fully fenced yard; Storage barn/shed

Interior

  • Kitchen: Oven/Range - Electric; Microwave; Dishwasher; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Laminate flooring; Carpet
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Electric baseboard heating; Central air conditioning; Electric hot water (tankless)
  • Interior features: Attic; Skylights; Recessed lighting; Eat-in kitchen; Combination kitchen and dining area; Ceiling fans; Walk-in closet(s); Sliding glass door(s)
  • Laundry & utility: Washer; Dryer

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 condo listed at $218k.

Deal economics

  • At list price, monthly cash flow is $80 ($963/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $218k).
  • Cap rate 6.7% vs local median 2.4% in Tuckerton — 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 60/100 on livability (#476 in NJ) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Pinelands Regional School District (rural): math 14% / reading 46% proficiency, ranked #344 of 472 in NJ (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Frog Pond Elementary School (math 14% / reading 33%, grade F, #921 of 1,303 statewide, top 71%, 771 students, 48% FRL); Pinelands Regional Jr. High School (math 10% / reading 48%, grade F, #321 of 431 statewide, top 77%, 520 students, 42% FRL); Pinelands Regional High School (math 21% / reading 41%, grade F, #277 of 399 statewide, top 70%, 1,069 students, 40% FRL).
  • Market conditions: 296 active listings in the ZIP; solid renter incomes; 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 $7k 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 5y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $217,999

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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 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
1.02%
Cap rate
6.73%
Cash-on-cash
1.58%
DSCR
1.07
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-13.7%
Equity multiple
0.51×
Total profit
$-30,079
Equity at exit
$32,504
10-year hold
IRR
-4.7%
Equity multiple
0.69×
Total profit
$-19,066
Equity at exit
$18,849

Cash invested: $61,040 (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 08087

Active inventory
296
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,216 medium interval (Pro) →
Mortgage (P&I)
$1,143
Tax from tax record
$196 /mo · $2,354/yr
Insurance
$91
HOA
$240
Vacancy / Maint / Mgmt
$465
Net cashflow
$80

Break-even live

Break-even rent $2,114
Max offer price $217,999
Occupancy floor 91%

Sensitivity live

Price -10% $204 -5% $142 +0% $80 +5% $19 +10% $-43
Rent -10% $-95 -5% $-7 +0% $80 +5% $168 +10% $255
Rate -1.0pp $190 -0.5pp $136 base $80 +0.5pp $24 +1.0pp $-34

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
$54,500
Closing costs
$6,540
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.

HOA detail condo

Monthly dues
$240 · $2,880/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 23 events

  1. 2026-05-23
    status Pending 725-char remark
    Show marketing remark (725 chars)

    Why rent when you can own this charming 2-bedroom, 1-bath end-unit ranch condo offering comfort, convenience, and coastal charm? Featuring an open-concept layout, a stylish granite kitchen, and sliding doors leading to your own fenced-in yard -- perfect for morning coffee, outdoor dining, or weekend BBQs. The spacious primary bedroom provides a relaxing retreat, while the second bedroom is ideal for guests, a nursery, or a home office. Tucked away in a quiet location just minutes from the Garden State Parkway, shopping, dining, and the beautiful beaches of Long Beach Island, this move-in ready home is perfect for first-time buyers, downsizers, investors, or anyone seeking easy, low-maintenance living near the shore.

  2. 2026-05-18
    status Pending
  3. 2026-05-14
    listed $217,999 Active 725-char remark
    Show marketing remark (725 chars)

    Why rent when you can own this charming 2-bedroom, 1-bath end-unit ranch condo offering comfort, convenience, and coastal charm? Featuring an open-concept layout, a stylish granite kitchen, and sliding doors leading to your own fenced-in yard -- perfect for morning coffee, outdoor dining, or weekend BBQs. The spacious primary bedroom provides a relaxing retreat, while the second bedroom is ideal for guests, a nursery, or a home office. Tucked away in a quiet location just minutes from the Garden State Parkway, shopping, dining, and the beautiful beaches of Long Beach Island, this move-in ready home is perfect for first-time buyers, downsizers, investors, or anyone seeking easy, low-maintenance living near the shore.

  4. 2026-05-14
    listed $217,999 Active
    Show marketing remark (725 chars)

    Why rent when you can own this charming 2-bedroom, 1-bath end-unit ranch condo offering comfort, convenience, and coastal charm? Featuring an open-concept layout, a stylish granite kitchen, and sliding doors leading to your own fenced-in yard -- perfect for morning coffee, outdoor dining, or weekend BBQs. The spacious primary bedroom provides a relaxing retreat, while the second bedroom is ideal for guests, a nursery, or a home office. Tucked away in a quiet location just minutes from the Garden State Parkway, shopping, dining, and the beautiful beaches of Long Beach Island, this move-in ready home is perfect for first-time buyers, downsizers, investors, or anyone seeking easy, low-maintenance living near the shore.

  5. 2025-06-25
    soldstatus $195,000
  6. 2025-06-20
    soldstatus $195,000 Closed 568-char remark
    Show marketing remark (568 chars)

    Why rent when you can own this charming 2 bedroom, 1 bath end-unit ranch condo featuring an open floor plan, a sleek granite kitchen, and sliding doors that open to a fenced-in yard perfect for morning coffee or weekend BBQs. The large primary bedroom offers a cozy retreat, while the second bedroom works great for guests or your dream home office. Nestled in a quiet spot just minutes from the GSP, shopping, and LBI's stunning beaches, this move-in ready home is ideal for first-time buyers, downsizers, investors, or anyone looking for easy, breezy coastal living.

  7. 2025-06-20
    soldstatus $195,000 Closed
    Show marketing remark (568 chars)

    Why rent when you can own this charming 2 bedroom, 1 bath end-unit ranch condo featuring an open floor plan, a sleek granite kitchen, and sliding doors that open to a fenced-in yard perfect for morning coffee or weekend BBQs. The large primary bedroom offers a cozy retreat, while the second bedroom works great for guests or your dream home office. Nestled in a quiet spot just minutes from the GSP, shopping, and LBI's stunning beaches, this move-in ready home is ideal for first-time buyers, downsizers, investors, or anyone looking for easy, breezy coastal living.

  8. 2025-05-16
    status Pending
    Show marketing remark (568 chars)

    Why rent when you can own this charming 2 bedroom, 1 bath end-unit ranch condo featuring an open floor plan, a sleek granite kitchen, and sliding doors that open to a fenced-in yard perfect for morning coffee or weekend BBQs. The large primary bedroom offers a cozy retreat, while the second bedroom works great for guests or your dream home office. Nestled in a quiet spot just minutes from the GSP, shopping, and LBI's stunning beaches, this move-in ready home is ideal for first-time buyers, downsizers, investors, or anyone looking for easy, breezy coastal living.

  9. 2025-05-16
    status Pending 568-char remark
    Show marketing remark (568 chars)

    Why rent when you can own this charming 2 bedroom, 1 bath end-unit ranch condo featuring an open floor plan, a sleek granite kitchen, and sliding doors that open to a fenced-in yard perfect for morning coffee or weekend BBQs. The large primary bedroom offers a cozy retreat, while the second bedroom works great for guests or your dream home office. Nestled in a quiet spot just minutes from the GSP, shopping, and LBI's stunning beaches, this move-in ready home is ideal for first-time buyers, downsizers, investors, or anyone looking for easy, breezy coastal living.

  10. 2025-05-07
    historical Active Under Contract
  11. 2025-04-24
    listed $198,000 Active 568-char remark
    Show marketing remark (568 chars)

    Why rent when you can own this charming 2 bedroom, 1 bath end-unit ranch condo featuring an open floor plan, a sleek granite kitchen, and sliding doors that open to a fenced-in yard perfect for morning coffee or weekend BBQs. The large primary bedroom offers a cozy retreat, while the second bedroom works great for guests or your dream home office. Nestled in a quiet spot just minutes from the GSP, shopping, and LBI's stunning beaches, this move-in ready home is ideal for first-time buyers, downsizers, investors, or anyone looking for easy, breezy coastal living.

  12. 2025-04-24
    listed $198,000 Active
    Show marketing remark (568 chars)

    Why rent when you can own this charming 2 bedroom, 1 bath end-unit ranch condo featuring an open floor plan, a sleek granite kitchen, and sliding doors that open to a fenced-in yard perfect for morning coffee or weekend BBQs. The large primary bedroom offers a cozy retreat, while the second bedroom works great for guests or your dream home office. Nestled in a quiet spot just minutes from the GSP, shopping, and LBI's stunning beaches, this move-in ready home is ideal for first-time buyers, downsizers, investors, or anyone looking for easy, breezy coastal living.

  13. 2021-10-01
    soldstatus $165,000
  14. 2021-09-24
    soldstatus $165,000 Sold
  15. 2021-08-24
    status Pending
  16. 2021-08-13
    price $165,000
  17. 2021-08-13
    status Active
  18. 2021-06-07
    status Pending
  19. 2021-05-25
    listed $159,900 Active
  20. 2006-01-18
    soldstatus $169,900
  21. 2003-02-19
    soldstatus $70,900
  22. 1999-06-24
    soldstatus $38,000
  23. 1995-01-25
    soldstatus $32,500

ⓘ 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
$2,354 · $196/mo
Projected year-2 tax
$3,891 · $324/mo
Expected delta
+$1,537/yr (+$128/mo · 65.3%)

ⓘ 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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$26,590
− Mortgage interest
−$12,211
− Property taxes
−$2,354
− Insurance
−$1,090
− Repairs & maintenance
−$2,127
− Management
−$2,127
− HOA
−$2,880
− Depreciation
−$6,342
Taxable loss
−$2,542
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$610
After-tax cash flow
$1,573/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
Pinelands Regional School District
NCES district ID
3413000
Math proficiency
14% ▼ -20.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$59,396
Composite
26.97/100
National rank
#7075
State rank
#344 of 472 in NJ

Livability — Tuckerton

Score
60/100
State rank
#476
US rank
#18492

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Ocean County · 439,426 people
City population
25,342
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
25,342
Household income
$91,677
Rent vs Own
16.6% rent · 83.4% own
Severe rent burden
519.0

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 (86%)
Race & ethnicity
White 86% Hispanic / Latino 6% Two or more races 6% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Romanian 6% Slovak 2% Portuguese 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1% German/W. Germanic 1%

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
▼ -243.86%
Current HPI
340.4378
Rent YoY
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+570.8% since first listed
23 events — show timeline
  • 2026-05-23 Pending MOMLS
  • 2026-05-18 Pending BRIGHT MLS
  • 2026-05-14 Listed $217,999 BRIGHT MLS
  • 2026-05-14 Listed $217,999 MOMLS
  • 2025-06-25 Sold (Public Records) $195,000 Public Records
  • 2025-06-20 Sold (MLS) $195,000 BRIGHT MLS
  • 2025-06-20 Sold (MLS) $195,000 MOMLS
  • 2025-05-16 Pending BRIGHT MLS
  • 2025-05-16 Pending MOMLS
  • 2025-05-07 Contingent BRIGHT MLS
  • 2025-04-24 Listed $198,000 BRIGHT MLS
  • 2025-04-24 Listed $198,000 MOMLS
  • 2021-10-01 Sold (Public Records) $165,000 Public Records
  • 2021-09-24 Sold (MLS) $165,000 MOMLS
  • 2021-08-24 Pending MOMLS
  • 2021-08-13 Price Changed $165,000 MOMLS
  • 2021-08-13 Relisted MOMLS
  • 2021-06-07 Pending MOMLS
  • 2021-05-25 Listed $159,900 MOMLS
  • 2006-01-18 Sold (Public Records) $169,900 Public Records
  • 2003-02-19 Sold (Public Records) $70,900 Public Records
  • 1999-06-24 Sold (Public Records) $38,000 Public Records
  • 1995-01-25 Sold (Public Records) $32,500 Public Records

Property tax history

+0.3%/yr

Latest (2025): $2,354 · +10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…