CashFlowRE
Sign in Sign up
191 Route
B- Composite 66.55
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
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$99,000

191 Route · Carneys Point, NJ 08069
2 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 20 Days on market
Built 1945 0.69 ac lot

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

Listing remarks

This property sits on Route 40 in Carneys Point, located close to major roadways for traveling the tri-state area. This property is zoned as a residential property with the first floor open and the upper level consists of a kitchen, living room, bedrooms and a bathroom. Per the zoning officer any commercial use will need a variance.

Key facts

  • Upper level bedrooms
  • Upper level bathroom
  • First floor open

Tags

FIRST FLOOR OPENUPPER LEVEL KITCHENUPPER LEVEL LIVING ROOMUPPER LEVEL BEDROOMSUPPER LEVEL BATHROOM

Property features AI

Finance

  • Other: Fee simple ownership

Exterior

  • Parking: Driveway
  • Utilities: Private well for water
  • Home design: Detached structure; 1,200 finished square feet above grade
  • Construction: Brick and aluminum siding exterior; Block foundation
  • Exterior features: Lot approximately 150 x 200; No tidal water on the property; Above grade and below grade structures

Interior

  • Kitchen: Standard kitchen (appliances not specified)
  • Bedrooms: 2 bedrooms on the first upper level
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Other type of heating (fuel: other)
  • Interior features: Living room; Kitchen; Full unfinished basement with interior access

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 single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $919 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 17.4% vs local median 5.1% in Carneys Point — 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 57/100 on livability (#515 in NJ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A, housing B+; Watch: employment C-, schools D-, amenities F.
  • Penns Grove-Carneys Point Regional School District (suburban): math 6% / reading 21% proficiency, ranked #462 of 472 in NJ (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 105 active listings in the ZIP; 95 units permitted in Salem County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($72k/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 $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Salem County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1945 — 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 $97,515 (1.5% below list)

Questions for the listing agent

  1. Built in 1945 — 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 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?
  4. 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.
  5. 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.
  6. 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
2.05%
Cap rate
17.43%
Cash-on-cash
39.77%
DSCR
2.77
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$309,600
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
714 Courses Landing Rd 0.37mi 3/2.0 (+1) 1,320 (+10%) 24mo $340,000 $258 37

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
36.1%
Equity multiple
2.53×
Total profit
$42,494
Equity at exit
$14,761
10-year hold
IRR
42.8%
Equity multiple
5.06×
Total profit
$112,462
Equity at exit
$8,560

Cash invested: $27,720 (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 08069

Home prices YoY
-18.8%
Active inventory
105
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$2,029 medium interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$426
Net cashflow
$919

Break-even live

Break-even rent $866
Max offer price $99,000
Occupancy floor 50%

Sensitivity live

Price -10% $987 -5% $953 +0% $919 +5% $884 +10% $850
Rent -10% $758 -5% $838 +0% $919 +5% $999 +10% $1,079
Rate -1.0pp $968 -0.5pp $944 base $919 +0.5pp $893 +1.0pp $867

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
$24,750
Closing costs
$2,970
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 13 events

  1. 2026-06-21
    days on market $99,000 Active 20 DOM
  2. 2026-06-18
    days on market $99,000 Active 17 DOM
  3. 2026-06-17
    days on market $99,000 Active 16 DOM
  4. 2026-06-16
    days on market $99,000 Active 15 DOM
  5. 2026-06-15
    days on market $99,000 Active 14 DOM
  6. 2026-06-13
    days on market $99,000 Active 12 DOM
  7. 2026-06-09
    days on market $99,000 Active 8 DOM
  8. 2026-06-08
    days on market $99,000 Active 7 DOM
  9. 2026-06-07
    days on market $99,000 Active 6 DOM
  10. 2026-06-04
    days on market $99,000 Active 3 DOM
  11. 2026-06-03
    days on market $99,000 Active 2 DOM
  12. 2026-06-02
    remarks 334-char remark
  13. 2026-06-02
    listed $99,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$24,346
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$1,948
− Management
−$1,948
− Depreciation
−$2,880
Taxable income
$10,045
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,411
After-tax cash flow
$8,612/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
Penns Grove-Carneys Point Regional School District
NCES district ID
3412840
Math proficiency
6% ▼ -16.00%
Reading proficiency
21% ▼ -7.00%
Median HH income
$44,930
Composite
11.98/100
National rank
#9665
State rank
#462 of 472 in NJ

Livability — Carneys Point

Score
57/100
State rank
#515
US rank
#21958

Category grades

Amenities F Commute F Cost of living A Crime B- 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
13,413
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
13,413
Household income
$71,942
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
696.0

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 0.65)
Race & ethnicity
White 50% Hispanic / Latino 22% Black 22% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 14%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 1%
Foreign-born
5% · Canada
Languages at home
85% English-only · Spanish 13% 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
▼ -67.07%
Current HPI
290.3853
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
  • 2026-06-01 Listed $99,000 BRIGHT MLS

Property tax history

+5.7%/yr

Latest (2025): $6,567 · +33.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…