CashFlowRE
Sign in Sign up
110 Dewey St
C- Composite 51.05
Why this score? — see what drove the C- 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 +14.9/30.0
  • DSCR +4.6/10.0
  • 1% rule +4.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

110 Dewey St · Toms River, NJ 08753
3 bd · 1.0 ba · 1,608 sqft · SingleFamily public records · 9 Days on market
Built 1953 9,583 sqft lot Est $516k · 32% under

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

Listing remarks

CALLING ALL INVESTORS! Amazing opportunity in highly sought after neighborhood in Toms River! Transform this property into your next profitable project or enjoy your life there! This one has serious paradise potential. 2 bedrooms with a bonus room, large living room, den & huge kitchen. Just bring your vision and make it shine! Backyard photos are from last year.

Key facts

  • Bonus room
  • Large living room
  • Huge kitchen

Tags

BONUS ROOMLARGE LIVING ROOMHUGE KITCHEN

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 $350k.

Deal economics

  • At list price, monthly cash flow is $106 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $322k (8.0% below list).
  • Recommended offer: $322k (8.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.8% in Toms River — 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 81/100 on livability (#61 in NJ, #1,538 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, health & safety A+; Watch: commute D, cost of living F.
  • Toms River Regional School District (suburban): math 18% / reading 44% proficiency, ranked #316 of 472 in NJ (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Washington Street Elementary School (math 17% / reading 52%, grade F, #582 of 1,303 statewide, top 49%, 314 students, 33% FRL); Toms River Intermediate School South (math 15% / reading 43%, grade F, #321 of 431 statewide, top 77%, 1,048 students, 36% FRL); Toms River High School South (math 18% / reading 43%, grade F, #279 of 399 statewide, top 71%, 1,359 students, 27% FRL).
  • Market conditions: Rents rising (+1.5%/yr); 435 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 4,434 units permitted in Ocean County in 2024 (868 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($105k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 72% 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 $321,999 (8.0% below list)

Questions for the listing agent

  1. Built in 1953 — 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
0.92%
Cap rate
6.65%
Cash-on-cash
1.29%
DSCR
1.06
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$516,168
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
110 Dewey St 0.00mi 2/2.0 (-1) 1,608 (0%) 0mo $372,500 $232 91
18 N Central Ave 0.61mi 3/1.0 1,604 (-0%) 2mo $450,000 $281 70
543 Hollywood Ave 0.48mi 3/2.5 1,617 (+1%) 3mo $510,000 $315 68
29 Terrace Ave 0.47mi 3/3.0 1,639 (+2%) 2mo $562,500 $343 65
55 Grand Ave 0.14mi 3/2.5 1,784 (+11%) 5mo $610,000 $342 65
31 East Dr 0.56mi 3/1.5 1,495 (-7%) 1mo $515,000 $344 59
16 Field St 0.47mi 4/2.0 (+1) 1,534 (-5%) 7mo $450,000 $293 56
586 Peter Ave 0.70mi 3/1.5 1,500 (-7%) 1mo $500,000 $333 54
636 Hill Rd 0.57mi 4/3.0 (+1) 1,711 (+6%) 3mo $549,900 $321 47
24 Melrose Dr 0.56mi 4/3.0 (+1) 1,713 (+6%) 4mo $610,000 $356 46
938 Wright Ave 0.60mi 4/2.0 (+1) 1,404 (-13%) 6mo $450,000 $321 37
219 Hyers St 0.72mi 4/2.0 (+1) 1,368 (-15%) 5mo $422,000 $308 28

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 · 1.49% rent growth · sell at horizon

5-year hold
IRR
-15.9%
Equity multiple
0.44×
Total profit
$-54,737
Equity at exit
$52,171
10-year hold
IRR
-10.4%
Equity multiple
0.41×
Total profit
$-57,948
Equity at exit
$30,253

Cash invested: $97,972 (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 08753

Rents YoY
1.5%
Active inventory
435
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$3,220 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$458 /mo · $5,491/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$676
Net cashflow
$106

Break-even live

Break-even rent $3,086
Max offer price $349,900
Occupancy floor 92%

Sensitivity live

Price -10% $304 -5% $205 +0% $106 +5% $6 +10% $-93
Rent -10% $-149 -5% $-22 +0% $106 +5% $233 +10% $360
Rate -1.0pp $282 -0.5pp $195 base $106 +0.5pp $15 +1.0pp $-77

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
$87,475
Closing costs
$10,497
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
416 Hooper Ave Toms River, NJ 3.0 1.5 1330 $3,000 $2.26 45d 1 0.45mi
18 Maiden Ln Toms River, NJ 3.0 1.0 1218 $2,750 $2.26 8d 1 0.58mi
830 Brookside Dr Toms River, NJ 4.0 3.5 1985 $3,700 $1.86 0d 1 0.97mi
100 Kaplan Ct Toms River, NJ 1.0–2.0 1.0–2.0 1123 $3,007 $2.68 19d 9 1.07mi
408 Forepeak Ave Beachwood, NJ 3.0 1.0 1138 $3,500 $3.08 4d 1 1.28mi
254 Admiral Ave Beachwood, NJ 3.0 2.0 1400 $3,250 $2.32 0d 1 1.43mi
1560 Whittier Ave Toms River, NJ 4.0 2.0 1500 $3,300 $2.20 5d 1 1.47mi

Listing history 2 events

  1. 2026-04-02
    status Pending
  2. 2026-03-24
    listed $349,900 Active

ⓘ 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
$5,491 · $458/mo
Projected year-2 tax
$7,102 · $592/mo
Expected delta
+$1,611/yr (+$134/mo · 29.3%)

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 72% 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
$38,640
− Mortgage interest
−$19,600
− Property taxes
−$5,491
− Insurance
−$1,750
− Repairs & maintenance
−$3,091
− Management
−$3,091
− Depreciation
−$10,179
Taxable loss
−$4,561
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,095
After-tax cash flow
$2,361/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
Toms River Regional School District
NCES district ID
3416230
Math proficiency
18% ▼ -19.00%
Reading proficiency
44% ▼ -10.00%
Median HH income
$72,370
Composite
29.07/100
National rank
#6602
State rank
#316 of 472 in NJ

Livability — Toms River

Score
81/100
State rank
#61
US rank
#1538

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Toms River, NJ
County
Ocean County · 439,426 people
City population
131,205
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
65,448
Household income
$105,224
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
828.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 12% Two or more races 7% Asian 4% Black 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4%
Common ancestry
Romanian 9% Lithuanian 1% Slovak 1%
Foreign-born
10% · Canada, Guatemala, Jamaica
Languages at home
87% English-only · Spanish 7% Other Indo-European 3% Tagalog/Filipino 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
▼ -527.36%
Current HPI
374.5075
Rent YoY
▲ 1.49%
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

2 events — show timeline
  • 2026-04-02 Pending MOMLS
  • 2026-03-24 Listed $349,900 MOMLS

Property tax history

+2.8%/yr

Latest (2025): $5,491 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…