CashFlowRE
Sign in Sign up
1085 Morton St
B Composite 74.19
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$84,500

1085 Morton St · Camden, NJ 08104
3 bd · 1.0 ba · 1,280 sqft · Townhouse public records · 11 Days on market
Built 1928 1,093 sqft lot Est $110k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Three bedroom, one bath Row Home for Sale, in Liberty Park. Nice sized rooms await you in this Town Home Owner is a N. J. licensed Real Estate Agent.

Key facts

  • Unfinished basement
  • Brick townhouse
  • Built 1928

Tags

LIBERTY PARK SUBDIVISIONBRICK TOWNHOUSEPUBLIC TRANSPORTATIONSHORT DISTANCE TO DOWNTOWNEXCELLENT ACCESSIBILITYUNFINISHED BASEMENT

Property features AI

Finance

  • Other: Fee simple ownership

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric available; Natural gas available; Sewer available; Water available
  • Home design: Interior townhouse/rowhouse; Two stories; Main entrance faces south; Entry level is 1
  • Construction: Brick construction; Brick/mortar foundation; Flat roof; Building not winterized; Estimated year built; Major rehab needed
  • Exterior features: Urban location; Municipal trash service; Ground rent paid annually; Lot approximately 14' x 78'

Interior

  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Wood floors
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas hot water
  • Interior features: Plaster walls; Not furnished; Unfinished basement

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 townhouse listed at $84k.

Deal economics

  • At list price, monthly cash flow is $793 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $84k).
  • Cap rate 17.5% vs local median 7.1% in Camden — 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 70/100 on livability (#262 in NJ) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A; Watch: schools F, crime F, employment F.
  • Camden City School District (urban): math 3% / reading 16% proficiency, ranked #472 of 472 in NJ (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 95 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $584 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Camden County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 23y 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

  • Watch-outs: built in 1928 — 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 $84,500

Questions for the listing agent

  1. Built in 1928 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
2.12%
Cap rate
17.55%
Cash-on-cash
40.20%
DSCR
2.79
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$110,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1085 Morton St 0.00mi 3/1.0 1,280 (0%) 1mo $83,000 $65 99
1154 Thurman St 0.10mi 3/1.0 1,255 (-2%) 1mo $108,333 $86 91
1099 Morton St 0.02mi 3/1.0 1,431 (+12%) 1mo $65,000 $45 79
933 Lansdowne Ave 0.25mi 3/1.0 1,372 (+7%) 1mo $219,000 $160 76
1211 Thurman St 0.21mi 3/1.0 1,173 (-8%) 1mo $86,458 $74 76
1522 S 10th St 0.10mi 3/1.0 1,429 (+12%) 2mo $125,000 $87 74
936 Mechanic St 0.30mi 3/1.0 1,408 (+10%) 1mo $78,750 $56 69
1623 Pulaski St 0.14mi 2/1.0 (-1) 1,117 (-13%) 2mo $145,000 $130 66
1250 Sayrs 0.45mi 3/1.0 1,142 (-11%) 0mo $100,000 $88 61
1831 S 6th St 0.66mi 3/1.0 1,213 (-5%) 1mo $75,000 $62 60
1010 Kenwood Ave 0.70mi 3/1.0 1,088 (-15%) 1mo $75,000 $69 42
457 Mechanic St 0.72mi 3/2.0 1,102 (-14%) 1mo $155,000 $141 38

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
36.6%
Equity multiple
2.56×
Total profit
$36,841
Equity at exit
$12,599
10-year hold
IRR
43.3%
Equity multiple
5.11×
Total profit
$97,295
Equity at exit
$7,306

Cash invested: $23,660 (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 08104

Active inventory
95
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,794 high interval (Pro) →
Mortgage (P&I)
$443
Tax from tax record
$146 /mo · $1,755/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$793

Break-even live

Break-even rent $791
Max offer price $84,500
Occupancy floor 51%

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
$21,125
Closing costs
$2,535
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1502 S 9th St Camden, NJ 2.0 1.0 1050 $1,475 $1.40 19d 1 0.22mi
1364 Kaighn Ave Camden, NJ 2.0 1.0 912 $1,485 $1.63 3d 1 0.54mi
1055 Kenwood Ave Camden, NJ 4.0 1.0 1088 $1,875 $1.72 24d 1 0.64mi
1455 Wildwood Ave Camden, NJ 3.0 1.5 1353 $1,900 $1.40 10d 1 0.65mi
457 Mechanic St Camden, NJ 3.0 2.0 1200 $1,950 $1.62 18d 1 0.74mi
209 Cedar Ave Oaklyn, NJ 2.0 1.0 1400 $1,500 $1.07 17d 1 0.77mi
209 Cedar Ave Oaklyn, NJ 2.0 1.0 1400 $1,800 $1.29 5d 1 0.77mi
1509 Park Blvd Camden, NJ 1.0–2.0 1.0 1075 $1,650 $1.53 24d 1 0.78mi
708 Royden St Camden, NJ 3.0 1.0 1113 $1,595 $1.43 17d 1 0.92mi
537 Newton Ave Camden, NJ 2.0 1.0 1092 $1,500 $1.37 13d 1 0.94mi
537 Newton Ave Camden, NJ 2.0 1.0 1092 $1,500 $1.37 18d 1 0.94mi
727 Berkley St Camden, NJ 2.0 1.5 1008 $1,660 $1.65 24d 1 0.99mi
609 Henry St Camden, NJ 3.0 1.0 1290 $1,600 $1.24 24d 1 1.12mi
301 Champion Ave Oaklyn, NJ 2.0 1.0 661 $1,770 $2.68 4d 3 1.21mi
440 Henry St Camden, NJ 3.0 1.5 1224 $2,200 $1.80 24d 1 1.23mi
2829 Idaho Rd Camden, NJ 3.0 1.5 1048 $1,700 $1.62 24d 1 1.27mi
2892 N Constitution Rd Camden, NJ 3.0 1.0 1040 $2,000 $1.92 24d 1 1.31mi
221 Haddon Ave Collingswood, NJ 4.0 2.0 1744 $3,100 $1.78 3d 1 1.31mi
225 Haddon Ave Collingswood, NJ 2.0 2.0 1211 $3,372 $2.78 1d 6 1.34mi
1220 Grant Ave Unit 2 Oaklyn, NJ 2.0 1.0 1000 $1,800 $1.80 20d 1 1.39mi
132 E Franklin Ave Unit A Collingswood, NJ 2.0 1.0 1000 $2,400 $2.40 24d 1 1.41mi
264 Boyd St Unit B Camden, NJ 2.0 1.0 1616 $1,700 $1.05 24d 1 1.45mi
430 Richey Ave Unit 1A Oaklyn, NJ 2.0 1.0 897 $2,100 $2.34 4d 1 1.47mi
1034 Collings Ave Oaklyn, NJ 2.0 1.0 1100 $1,750 $1.59 18d 1 1.48mi

Listing history 23 events

  1. 2026-05-15
    status Pending
  2. 2026-05-04
    listed $84,500 Active
  3. 2011-12-23
    historical
  4. 2011-11-17
    listed $79,500
  5. 2011-03-25
    soldstatus $79,500 149-char remark
    Show marketing remark (149 chars)

    Three bedroom, one bath Row Home for Sale, in Liberty Park. Nice sized rooms await you in this Town Home Owner is a N. J. licensed Real Estate Agent.

  6. 2011-03-25
    soldstatus $79,500
    Show marketing remark (149 chars)

    Three bedroom, one bath Row Home for Sale, in Liberty Park. Nice sized rooms await you in this Town Home Owner is a N. J. licensed Real Estate Agent.

  7. 2011-03-19
    historical 149-char remark
    Show marketing remark (149 chars)

    Three bedroom, one bath Row Home for Sale, in Liberty Park. Nice sized rooms await you in this Town Home Owner is a N. J. licensed Real Estate Agent.

  8. 2010-10-28
    listed $79,500 149-char remark
    Show marketing remark (149 chars)

    Three bedroom, one bath Row Home for Sale, in Liberty Park. Nice sized rooms await you in this Town Home Owner is a N. J. licensed Real Estate Agent.

  9. 2010-10-28
    listed $79,500
    Show marketing remark (149 chars)

    Three bedroom, one bath Row Home for Sale, in Liberty Park. Nice sized rooms await you in this Town Home Owner is a N. J. licensed Real Estate Agent.

  10. 2008-10-31
    soldstatus $39,000
  11. 2008-10-27
    historical
  12. 2008-10-11
    listed $45,000
  13. 2008-01-01
    historical
  14. 2007-07-05
    listed $54,900
  15. 2003-12-03
    soldstatus $43,700
  16. 2003-12-01
    historical
  17. 2003-09-06
    historical
  18. 2003-09-05
    listed $43,700
  19. 2003-05-28
    listed $39,900
  20. 1999-09-08
    soldstatus $24,000
  21. 1995-08-03
    soldstatus $21,200
  22. 1983-03-01
    soldstatus $12,965
  23. 1979-12-01
    soldstatus $13,000

ⓘ 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
$1,755 · $146/mo
Projected year-2 tax
$1,930 · $161/mo
Expected delta
+$175/yr (+$15/mo · 9.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 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 4/10 Moderate 5 unhealthy d/yr today · 6 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
$21,527
− Mortgage interest
−$4,733
− Property taxes
−$1,755
− Insurance
−$422
− Repairs & maintenance
−$1,722
− Management
−$1,722
− Depreciation
−$2,458
Taxable income
$8,714
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,091
After-tax cash flow
$7,420/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
Camden City School District
NCES district ID
3402640
Math proficiency
3% ▼ -6.00%
Reading proficiency
16% ▬ 0.00%
Median HH income
$25,845
Composite
6.85/100
National rank
#9981
State rank
#472 of 472 in NJ

Livability — Camden

Score
70/100
State rank
#262
US rank
#7721

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camden, NJ
City population
20,865
Population (ZIP)
21,508

Population outlook (Camden County) Hauer SSP2

Today (2025)
507,964 people
By 2030
502,182 · -1.1%
By 2040
485,602 · -4.4%
By 2050
465,630 · -8.3%
By 2075
419,986 · -17.3%
By 2100
369,492 · -27.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Black 53% Hispanic / Latino 40% Two or more races 9% White 2% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 22% Cuban 2% Dominican 9%
Common ancestry
Hispanic 2%
Foreign-born
9% · Canada, Vietnam
Languages at home
69% English-only · Spanish 29% Vietnamese 1%

Political lean MEDSL · Camden

2024 margin
Strong D (+27.4) · D 63.0% · R 35.5% · Other 1.5%
2008→2024 swing
-8.8pp toward R · 2008: 36.2pp · 2024: 27.4pp
All cycles
2024: D+27.4 2020: D+33.5 2016: D+32.4 2012: D+36.6 2008: D+36.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -123.43%
Current HPI
209.3596
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

+550.0% since first listed
23 events — show timeline
  • 2026-05-15 Pending BRIGHT MLS
  • 2026-05-04 Listed $84,500 BRIGHT MLS
  • 2011-12-23 Listing Removed BRIGHT MLS
  • 2011-11-17 Listed $79,500 BRIGHT MLS
  • 2011-03-25 Sold (MLS) $79,500 TREND
  • 2011-03-25 Sold (MLS) $79,500 BRIGHT MLS
  • 2011-03-19 Listing Removed BRIGHT MLS
  • 2010-10-28 Listed $79,500 TREND
  • 2010-10-28 Listed $79,500 BRIGHT MLS
  • 2008-10-31 Sold (MLS) $39,000 BRIGHT MLS
  • 2008-10-27 Listing Removed BRIGHT MLS
  • 2008-10-11 Listed $45,000 BRIGHT MLS
  • 2008-01-01 Listing Removed BRIGHT MLS
  • 2007-07-05 Listed $54,900 BRIGHT MLS
  • 2003-12-03 Sold (MLS) $43,700 BRIGHT MLS
  • 2003-12-01 Listing Removed BRIGHT MLS
  • 2003-09-06 Listing Removed BRIGHT MLS
  • 2003-09-05 Listed $43,700 BRIGHT MLS
  • 2003-05-28 Listed $39,900 BRIGHT MLS
  • 1999-09-08 Sold (Public Records) $24,000 Public Records
  • 1995-08-03 Sold (Public Records) $21,200 Public Records
  • 1983-03-01 Sold (Public Records) $12,965 Public Records
  • 1979-12-01 Sold (Public Records) $13,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $1,755 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…