CashFlowRE
Sign in Sign up
221 Quinton Marlboro Rd
B Composite 74.9
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 +7.5/15.0
  • Appreciation +4.8/10.0
  • Schools +4.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$120,000

221 Quinton Marlboro Rd · Quinton, NJ 08079
3 bd · 1.0 ba · 1,158 sqft · SingleFamily public records · 11 Days on market
Built 1900 10,402 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Attention Investors and Rehabbers! Packed with potential, this property offers the perfect opportunity to renovate, restore, and build equity. Step back in time and discover the charm of this historic home built in 1900 located on the Quinton Marlboro Road in historic Quinton Township, Salem County. Rich in character and local history, the property features a unique front-step concrete marker etched with the name of a former United States Secretary of the Treasury--a rare conversation piece and a fascinating connection to America's past. This property offers 3 bedrooms, forced air heat (oil), propane gas hot water heater (newer), a full basement and a spacious yard with plenty of room for

Key facts

  • Spacious yard
  • Historic home
  • 0.24 acre lot

Tags

HISTORIC HOMESPACIOUS YARD

Property features AI

Finance

  • Other: Full basement with outside entrance and sump pump; Above-grade finished area reported by assessor

Exterior

  • Parking: Asphalt and stone driveways; Driveway parking; Two driveway spaces (total garage and parking spaces: 2)
  • Utilities: Well water; Cesspool sewer; Propane for hot water; Oil heating fuel; Electric service with circuit breakers
  • Home design: Detached structure; Frame construction; Shingle roof; Brick/mortar foundation; Double-hung, wood-frame storm windows; Lot roughly 106 x 260 (estimated); Not in a federal flood zone; Fee simple ownership
  • Construction: Built (year source: assessor); Frame construction; Shingle roof; Brick/mortar foundation
  • Exterior features: Gutter system; Porch(es); Shed; Property backs to trees

Interior

  • Kitchen: Stove; Range hood; Refrigerator; Microwave
  • Bedrooms: One bedroom on the main level; Two bedrooms on the upper level
  • Flooring: Tile/brick; Carpet; Wood; Vinyl; Laminate
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Forced air heating (oil); Window air conditioning units; Electric cooling; Circuit breaker electrical service; Propane hot water
  • Interior features: Attic; Tub with shower; Combination kitchen and dining area; Family room off kitchen; Water treatment system; Paneled and plaster walls
  • Laundry & utility: Washer and dryer; Laundry located on the main 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/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $641 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).

Location & tenants

  • Location reads 60/100 on livability (#478 in NJ) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing B+; Watch: amenities F, commute F, health & safety F.
  • Quinton Township School District (rural): math 45% / reading 55% proficiency, ranked #374 of 612 in NJ (top 61%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 100 active listings in the ZIP; 95 units permitted in Salem County in 2024 (0 in 5+ unit buildings).
  • This rent runs 43% 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 $374 of equity ($830 loan paydown + $-456 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 $34k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $120,000

Questions for the listing agent

  1. Built in 1900 — 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 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
1.62%
Cap rate
12.71%
Cash-on-cash
22.91%
DSCR
2.02
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
22.1%
Equity multiple
2.05×
Total profit
$35,282
Equity at exit
$32,580
10-year hold
IRR
26.7%
Equity multiple
3.89×
Total profit
$96,988
Equity at exit
$37,399

Cash invested: $33,600 (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
5.1×

Monthly cashflow live

Estimated rent
$1,946 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$216 /mo · $2,596/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$641

Break-even live

Break-even rent $1,134
Max offer price $120,000
Occupancy floor 62%

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
$30,000
Closing costs
$3,600
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.

Listing history 8 events

  1. 2026-06-18
    days on market $120,000 Active 11 DOM
  2. 2026-06-17
    days on market $120,000 Active 10 DOM
  3. 2026-06-16
    days on market $120,000 Active 9 DOM
  4. 2026-06-15
    days on market $120,000 Active 8 DOM
  5. 2026-06-13
    days on market $120,000 Active 6 DOM
  6. 2026-06-09
    days on market $120,000 Active 2 DOM
  7. 2026-06-08
    remarks 699-char remark
  8. 2026-06-08
    listed $120,000 Active 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
$2,596 · $216/mo
Projected year-2 tax
$2,792 · $233/mo
Expected delta
+$196/yr (+$16/mo · 7.5%)

ⓘ 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 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 7 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
$23,347
− Mortgage interest
−$6,722
− Property taxes
−$2,596
− Insurance
−$600
− Repairs & maintenance
−$1,868
− Management
−$1,868
− Depreciation
−$3,491
Taxable income
$6,203
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,489
After-tax cash flow
$6,208/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
Quinton Township School District
NCES district ID
3413500
Math proficiency
45% ▼ -3.00%
Reading proficiency
55% ▲ 2.00%
Median HH income
$62,197
Composite
45.94/100
National rank
#5537
State rank
#374 of 612 in NJ

Livability — Quinton

Score
60/100
State rank
#478
US rank
#18522

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

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

1 event — show timeline
  • 2026-06-07 Listed $120,000 BRIGHT MLS

Property tax history

+1.3%/yr

Latest (2025): $2,596 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…