CashFlowRE
Sign in Sign up
647 Route 45
C- Composite 50.64
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 +10.3/30.0
  • Schools +5.1/10.0
  • Appreciation +4.8/10.0
  • 1% rule +4.2/10.0
  • Livability +3.3/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$185,000

647 Route 45 · Alloway, NJ 08079
2 bd · 1.0 ba · 1,531 sqft · SingleFamily public records · 227 Days on market
Built 1965 0.92 ac lot $121/sqft · 43% below area Est $327k · 43% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2-Bedroom Home on Nearly 1 Acre in Serene Mannington Township Discover peace and privacy in this 2-bedroom, 1-bathroom home nestled on nearly a full acre in rural Mannington Township, Salem County. Backing up to wooded land and surrounded by picturesque farms, this property offers a tranquil lifestyle in the heart of the countryside near the scenic Mannington Meadows. Enjoy the best of both worlds — quiet country living with convenient access to Wilmington, DE, Philadelphia, PA, and popular Jersey Shore destinations. Whether you're looking for a weekend retreat or a full-time residence, this property offers space, nature, and serenity. Please Note: Sale is strictly AS IS, WHERE IS. Buyer is responsible for all certifications, inspections, and repairs, including but not limited to the Certificate of Occupancy, on-site waste disposal testing, and water testing. Sale is contingent upon seller securing suitable housing. Don’t miss this unique opportunity to own a piece of peaceful South Jersey!

Key facts

  • Convenient access
  • Wooded land
  • Nearly 1 acre

Tags

NEARLY 1 ACREWOODED LANDCONVENIENT 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 $185k.

Deal economics

  • At list price, monthly cash flow is $-102 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $167k (9.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $171k (7.7% below list).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#368 in NJ) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Mannington Township School District (rural): math 55% / reading 55% proficiency, ranked #301 of 612 in NJ (top 49%) — 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 37% 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 $576 of equity ($1k loan paydown + $-703 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.

Negotiation context

  • It's been on market 227 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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: property tax is 2.6% of price.
  • 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 $162,800 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 227 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. 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.
  9. 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.
  10. 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
5.63%
Cash-on-cash
-2.36%
DSCR
0.90
GRM
9.0

CMA / ARV

ARV (median comp)
$327,291
List price
$185,000
Delta
-43.48%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-6.4%
Equity multiple
0.71×
Total profit
$-15,046
Equity at exit
$50,228
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-292
Equity at exit
$57,657

Cash invested: $51,800 (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
9.0×

Monthly cashflow live

Estimated rent
$1,707 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$403 /mo · $4,837/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$-102

Break-even live

Break-even rent $1,836
Max offer price $167,012
Occupancy floor

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
$46,250
Closing costs
$5,550
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 19 events

  1. 2026-06-18
    days on market $185,000 Active 227 DOM
  2. 2026-06-17
    days on market $185,000 Active 226 DOM
  3. 2026-06-16
    days on market $185,000 Active 225 DOM
  4. 2026-06-15
    days on market $185,000 Active 224 DOM
  5. 2026-06-13
    days on market $185,000 Active 222 DOM
  6. 2026-06-13
    days on market $185,000 Active 221 DOM
  7. 2026-06-09
    days on market $185,000 Active 218 DOM
  8. 2026-06-08
    days on market $185,000 Active 217 DOM
  9. 2026-06-07
    days on market $185,000 Active 216 DOM
  10. 2026-06-04
    days on market $185,000 Active 213 DOM
  11. 2026-06-03
    days on market $185,000 Active 212 DOM
  12. 2026-06-02
    days on market $185,000 Active 211 DOM
  13. 2026-06-01
    days on market $185,000 Active 210 DOM
  14. 2026-05-31
    days on market $185,000 Active 209 DOM
  15. 2026-04-28
    status Active 1026-char remark
    Show marketing remark (1026 chars)

    Charming 2-Bedroom Home on Nearly 1 Acre in Serene Mannington Township Discover peace and privacy in this 2-bedroom, 1-bathroom home nestled on nearly a full acre in rural Mannington Township, Salem County. Backing up to wooded land and surrounded by picturesque farms, this property offers a tranquil lifestyle in the heart of the countryside near the scenic Mannington Meadows. Enjoy the best of both worlds — quiet country living with convenient access to Wilmington, DE, Philadelphia, PA, and popular Jersey Shore destinations. Whether you're looking for a weekend retreat or a full-time residence, this property offers space, nature, and serenity. Please Note: Sale is strictly AS IS, WHERE IS. Buyer is responsible for all certifications, inspections, and repairs, including but not limited to the Certificate of Occupancy, on-site waste disposal testing, and water testing. Sale is contingent upon seller securing suitable housing. Don’t miss this unique opportunity to own a piece of peaceful South Jersey!

  16. 2026-04-22
    historical 1026-char remark
    Show marketing remark (1026 chars)

    Charming 2-Bedroom Home on Nearly 1 Acre in Serene Mannington Township Discover peace and privacy in this 2-bedroom, 1-bathroom home nestled on nearly a full acre in rural Mannington Township, Salem County. Backing up to wooded land and surrounded by picturesque farms, this property offers a tranquil lifestyle in the heart of the countryside near the scenic Mannington Meadows. Enjoy the best of both worlds — quiet country living with convenient access to Wilmington, DE, Philadelphia, PA, and popular Jersey Shore destinations. Whether you're looking for a weekend retreat or a full-time residence, this property offers space, nature, and serenity. Please Note: Sale is strictly AS IS, WHERE IS. Buyer is responsible for all certifications, inspections, and repairs, including but not limited to the Certificate of Occupancy, on-site waste disposal testing, and water testing. Sale is contingent upon seller securing suitable housing. Don’t miss this unique opportunity to own a piece of peaceful South Jersey!

  17. 2026-02-16
    status Active 1026-char remark
    Show marketing remark (1026 chars)

    Charming 2-Bedroom Home on Nearly 1 Acre in Serene Mannington Township Discover peace and privacy in this 2-bedroom, 1-bathroom home nestled on nearly a full acre in rural Mannington Township, Salem County. Backing up to wooded land and surrounded by picturesque farms, this property offers a tranquil lifestyle in the heart of the countryside near the scenic Mannington Meadows. Enjoy the best of both worlds — quiet country living with convenient access to Wilmington, DE, Philadelphia, PA, and popular Jersey Shore destinations. Whether you're looking for a weekend retreat or a full-time residence, this property offers space, nature, and serenity. Please Note: Sale is strictly AS IS, WHERE IS. Buyer is responsible for all certifications, inspections, and repairs, including but not limited to the Certificate of Occupancy, on-site waste disposal testing, and water testing. Sale is contingent upon seller securing suitable housing. Don’t miss this unique opportunity to own a piece of peaceful South Jersey!

  18. 2026-02-11
    status Pending 1026-char remark
    Show marketing remark (1026 chars)

    Charming 2-Bedroom Home on Nearly 1 Acre in Serene Mannington Township Discover peace and privacy in this 2-bedroom, 1-bathroom home nestled on nearly a full acre in rural Mannington Township, Salem County. Backing up to wooded land and surrounded by picturesque farms, this property offers a tranquil lifestyle in the heart of the countryside near the scenic Mannington Meadows. Enjoy the best of both worlds — quiet country living with convenient access to Wilmington, DE, Philadelphia, PA, and popular Jersey Shore destinations. Whether you're looking for a weekend retreat or a full-time residence, this property offers space, nature, and serenity. Please Note: Sale is strictly AS IS, WHERE IS. Buyer is responsible for all certifications, inspections, and repairs, including but not limited to the Certificate of Occupancy, on-site waste disposal testing, and water testing. Sale is contingent upon seller securing suitable housing. Don’t miss this unique opportunity to own a piece of peaceful South Jersey!

  19. 2025-10-22
    listed $185,000 Active 1026-char remark
    Show marketing remark (1026 chars)

    Charming 2-Bedroom Home on Nearly 1 Acre in Serene Mannington Township Discover peace and privacy in this 2-bedroom, 1-bathroom home nestled on nearly a full acre in rural Mannington Township, Salem County. Backing up to wooded land and surrounded by picturesque farms, this property offers a tranquil lifestyle in the heart of the countryside near the scenic Mannington Meadows. Enjoy the best of both worlds — quiet country living with convenient access to Wilmington, DE, Philadelphia, PA, and popular Jersey Shore destinations. Whether you're looking for a weekend retreat or a full-time residence, this property offers space, nature, and serenity. Please Note: Sale is strictly AS IS, WHERE IS. Buyer is responsible for all certifications, inspections, and repairs, including but not limited to the Certificate of Occupancy, on-site waste disposal testing, and water testing. Sale is contingent upon seller securing suitable housing. Don’t miss this unique opportunity to own a piece of peaceful South Jersey!

ⓘ 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
$4,837 · $403/mo
Projected year-2 tax
$4,837 · $403/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 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 3/10 Moderate 2 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
$20,483
− Mortgage interest
−$10,363
− Property taxes
−$4,837
− Insurance
−$925
− Repairs & maintenance
−$1,639
− Management
−$1,639
− Depreciation
−$5,382
Taxable loss
−$4,301
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,032
After-tax cash flow
$-190/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
Mannington Township School District
NCES district ID
3409480
Math proficiency
55% ▼ -5.00%
Reading proficiency
55% ▼ -5.00%
Median HH income
$69,595
Composite
50.61/100
National rank
#3957
State rank
#301 of 612 in NJ

Livability — Alloway

Score
66/100
State rank
#368
US rank
#12334

Category grades

Amenities F Commute F Cost of living C Crime A+ Employment A+ Housing A+ 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
931
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

5 events — show timeline
  • 2026-04-28 Relisted BRIGHT MLS
  • 2026-04-22 Listing Removed BRIGHT MLS
  • 2026-02-16 Relisted BRIGHT MLS
  • 2026-02-11 Pending BRIGHT MLS
  • 2025-10-22 Listed $185,000 BRIGHT MLS

Property tax history

+3.0%/yr

Latest (2025): $4,837 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…