CashFlowRE
Sign in Sign up
85 Seattle Slew Dr
D+ Composite 49.16
Why this score? — see what drove the D+ 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 +15.1/30.0
  • 1% rule +10.0/10.0
  • ARV discount +6.4/15.0
  • DSCR +4.6/10.0
  • Schools +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

85 Seattle Slew Dr · West Freehold, NJ 07731
3 bd · 2.0 ba · 1,400 sqft · SingleFamily · 102 Days on market
Built 1990 Est $210k · at est. $1050/mo HOA · 32% of rent

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

Listing remarks MLS

Step into this Spacious Modern comfort & prime Location. This double wide mobile home with 3 bedroom, 2 full baths offering approximately 1,400 sq ft, of comfortable living space. Enjoy the versatility of an additional bonus room-perfect for home office, guest space or creative studio. The home features central air conditioning approximately 4 years old, ensuring year- round comfort. Outside, unwind on the inviting covered porch overlooking a fully fenced yard- ideal for entertaining, pets, or simply, relaxing in your own private outdoor retreat. Located in a highly desirable school district, this home offers unbeatable convenience-just minutes from transportation, shopping, medical offices, hospitals, recreational facilities, and movie theaters. This home blends comfort and functionality,

Key facts

  • Newer shed
  • Newer appliances
  • Fully fenced yard

Tags

DOUBLE WIDE MOBILE HOMENEWER APPLIANCESPHENOMENAL COVERED DECKFULLY FENCED YARDNEWER SHED

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/2.0-bath single-family listed at $215k.

Deal economics

  • At list price, monthly cash flow is $71 ($847/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $215k).
  • Recommended offer: $196k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.7% vs local median 2.6% in West Freehold — 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 74/100 on livability (#173 in NJ, #4,542 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: amenities F, commute F, cost of living F.
  • Howell Township Public School District (suburban): math 30% / reading 52% proficiency, ranked #195 of 472 in NJ (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 12% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.5%/yr); 331 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 2,840 units permitted in Monmouth County in 2024 (484 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Monmouth County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 27y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
  • Climate carrying-cost: major wind risk, 51% 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 $195,650 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
1.53%
Cap rate
6.69%
Cash-on-cash
1.41%
DSCR
1.06
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$210,000
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
83 Seattle Slew Dr 0.01mi 3/2.0 1,200 (-14%) 1mo $180,000 $150 75
28 Seattle Slew Dr 0.16mi 2/1.0 (-1) 1,196 (-15%) 8mo $145,000 $121 53
1024 W Farms Rd 0.38mi 3/2.5 1,596 (+14%) 5mo $575,000 $360 52

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 · 1.52% rent growth · sell at horizon

5-year hold
IRR
-16.5%
Equity multiple
0.43×
Total profit
$-34,491
Equity at exit
$32,057
10-year hold
IRR
-12.7%
Equity multiple
0.32×
Total profit
$-40,707
Equity at exit
$18,589

Cash invested: $60,200 (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 07731

Rents YoY
1.5%
Active inventory
331
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$3,299 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax est. 1.5%
$269 /mo · $3,225/yr
Insurance
$90
HOA
$1,050
Vacancy / Maint / Mgmt
$693
Net cashflow
$71

Break-even live

Break-even rent $3,210
Max offer price $215,000
Occupancy floor 93%

Sensitivity live

Price -10% $219 -5% $145 +0% $71 +5% $-4 +10% $-78
Rent -10% $-190 -5% $-60 +0% $71 +5% $201 +10% $331
Rate -1.0pp $179 -0.5pp $125 base $71 +0.5pp $15 +1.0pp $-42

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
$53,750
Closing costs
$6,450
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15 N American Dr Howell Township, NJ 3.0 1.0 753 $2,899 $3.85 2d 7 0.18mi

HOA detail

Monthly dues
$1,050 · $12,600/yr

Listing history 32 events

  1. 2026-06-18
    status $215,000 Pending 102 DOM
  2. 2026-06-18
    days on market $215,000 Active 102 DOM
  3. 2026-06-17
    days on market $215,000 Active 101 DOM
  4. 2026-06-16
    days on market $215,000 Active 100 DOM
  5. 2026-06-15
    days on market $215,000 Active 99 DOM
  6. 2026-06-13
    days on market $215,000 Active 97 DOM
  7. 2026-06-13
    days on market $215,000 Active 96 DOM
  8. 2026-06-10
    price $215,000 Active 93 DOM
  9. 2026-06-09
    days on market $200,000 Active 93 DOM
  10. 2026-06-08
    days on market $200,000 Active 92 DOM
  11. 2026-06-07
    days on market $200,000 Active 91 DOM
  12. 2026-06-04
    days on market $200,000 Active 88 DOM
  13. 2026-06-03
    days on market $200,000 Active 87 DOM
  14. 2026-06-02
    pricedays on market $200,000 Active 86 DOM
  15. 2026-06-01
    days on market $225,000 Active 85 DOM
  16. 2026-05-31
    days on market $225,000 Active 84 DOM
  17. 2026-04-22
    status Active 804-char remark
    Show marketing remark (804 chars)

    Step into this Spacious Modern comfort & prime Location. This double wide mobile home with 3 bedroom, 2 full baths offering approximately 1,400 sq ft, of comfortable living space. Enjoy the versatility of an additional bonus room-perfect for home office, guest space or creative studio. The home features central air conditioning approximately 4 years old, ensuring year- round comfort. Outside, unwind on the inviting covered porch overlooking a fully fenced yard- ideal for entertaining, pets, or simply, relaxing in your own private outdoor retreat. Located in a highly desirable school district, this home offers unbeatable convenience-just minutes from transportation, shopping, medical offices, hospitals, recreational facilities, and movie theaters. This home blends comfort and functionality,

  18. 2026-04-21
    status Pending 804-char remark
    Show marketing remark (804 chars)

    Step into this Spacious Modern comfort & prime Location. This double wide mobile home with 3 bedroom, 2 full baths offering approximately 1,400 sq ft, of comfortable living space. Enjoy the versatility of an additional bonus room-perfect for home office, guest space or creative studio. The home features central air conditioning approximately 4 years old, ensuring year- round comfort. Outside, unwind on the inviting covered porch overlooking a fully fenced yard- ideal for entertaining, pets, or simply, relaxing in your own private outdoor retreat. Located in a highly desirable school district, this home offers unbeatable convenience-just minutes from transportation, shopping, medical offices, hospitals, recreational facilities, and movie theaters. This home blends comfort and functionality,

  19. 2026-03-27
    price $225,000 804-char remark
    Show marketing remark (804 chars)

    Step into this Spacious Modern comfort & prime Location. This double wide mobile home with 3 bedroom, 2 full baths offering approximately 1,400 sq ft, of comfortable living space. Enjoy the versatility of an additional bonus room-perfect for home office, guest space or creative studio. The home features central air conditioning approximately 4 years old, ensuring year- round comfort. Outside, unwind on the inviting covered porch overlooking a fully fenced yard- ideal for entertaining, pets, or simply, relaxing in your own private outdoor retreat. Located in a highly desirable school district, this home offers unbeatable convenience-just minutes from transportation, shopping, medical offices, hospitals, recreational facilities, and movie theaters. This home blends comfort and functionality,

  20. 2026-03-07
    listed $230,000 Active 804-char remark
    Show marketing remark (804 chars)

    Step into this Spacious Modern comfort & prime Location. This double wide mobile home with 3 bedroom, 2 full baths offering approximately 1,400 sq ft, of comfortable living space. Enjoy the versatility of an additional bonus room-perfect for home office, guest space or creative studio. The home features central air conditioning approximately 4 years old, ensuring year- round comfort. Outside, unwind on the inviting covered porch overlooking a fully fenced yard- ideal for entertaining, pets, or simply, relaxing in your own private outdoor retreat. Located in a highly desirable school district, this home offers unbeatable convenience-just minutes from transportation, shopping, medical offices, hospitals, recreational facilities, and movie theaters. This home blends comfort and functionality,

  21. 2025-08-01
    soldstatus $225,000 Closed 500-char remark
    Show marketing remark (500 chars)

    Welcome home to this beautifully maintained 4-bedroom, 2-bath double wide mobile home, offering plenty of space and modern updates! Featuring a kitchen with ample storage and a newer air conditioning unit and roof, ensuring comfort and peace of mind. Step outside to enjoy the updated deck, perfect for relaxing or entertaining, along with a brand-new shed for extra storage. Located in a well-maintained community, this home is move-in ready and waiting for you. Schedule your showing today!

  22. 2025-07-09
    status Pending 500-char remark
    Show marketing remark (500 chars)

    Welcome home to this beautifully maintained 4-bedroom, 2-bath double wide mobile home, offering plenty of space and modern updates! Featuring a kitchen with ample storage and a newer air conditioning unit and roof, ensuring comfort and peace of mind. Step outside to enjoy the updated deck, perfect for relaxing or entertaining, along with a brand-new shed for extra storage. Located in a well-maintained community, this home is move-in ready and waiting for you. Schedule your showing today!

  23. 2025-06-14
    status Active 500-char remark
    Show marketing remark (500 chars)

    Welcome home to this beautifully maintained 4-bedroom, 2-bath double wide mobile home, offering plenty of space and modern updates! Featuring a kitchen with ample storage and a newer air conditioning unit and roof, ensuring comfort and peace of mind. Step outside to enjoy the updated deck, perfect for relaxing or entertaining, along with a brand-new shed for extra storage. Located in a well-maintained community, this home is move-in ready and waiting for you. Schedule your showing today!

  24. 2025-04-24
    status Pending 500-char remark
    Show marketing remark (500 chars)

    Welcome home to this beautifully maintained 4-bedroom, 2-bath double wide mobile home, offering plenty of space and modern updates! Featuring a kitchen with ample storage and a newer air conditioning unit and roof, ensuring comfort and peace of mind. Step outside to enjoy the updated deck, perfect for relaxing or entertaining, along with a brand-new shed for extra storage. Located in a well-maintained community, this home is move-in ready and waiting for you. Schedule your showing today!

  25. 2025-03-21
    listed $225,000 Active 500-char remark
    Show marketing remark (500 chars)

    Welcome home to this beautifully maintained 4-bedroom, 2-bath double wide mobile home, offering plenty of space and modern updates! Featuring a kitchen with ample storage and a newer air conditioning unit and roof, ensuring comfort and peace of mind. Step outside to enjoy the updated deck, perfect for relaxing or entertaining, along with a brand-new shed for extra storage. Located in a well-maintained community, this home is move-in ready and waiting for you. Schedule your showing today!

  26. 2024-12-09
    soldstatus $145,000 Closed
  27. 2024-11-19
    status Pending
  28. 2024-10-31
    price $149,999
  29. 2024-10-23
    listed $199,999 Active
  30. 1999-05-28
    soldstatus $46,000
  31. 1999-05-01
    historical
  32. 1999-03-22
    listed $46,900

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 51% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$39,591
− Mortgage interest
−$12,043
− Property taxes
−$3,225
− Insurance
−$1,075
− Repairs & maintenance
−$3,167
− Management
−$3,167
− HOA
−$12,600
− Depreciation
−$6,255
Taxable loss
−$1,942
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$466
After-tax cash flow
$1,313/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
Howell Township Public School District
NCES district ID
3407560
Math proficiency
30% ▼ -26.00%
Reading proficiency
52% ▼ -16.00%
Median HH income
$93,085
Composite
39.35/100
National rank
#3979
State rank
#195 of 472 in NJ

Livability — West Freehold

Score
74/100
State rank
#173
US rank
#4542

Category grades

Amenities F Commute F 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

County
Monmouth County · 505,557 people
City population
56,623
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
40,322
Household income
$134,056
Rent vs Own
11.7% rent · 88.3% own
Severe rent burden
590.0

Population outlook (Monmouth County) Hauer SSP2

Today (2025)
620,308 people
By 2030
612,309 · -1.3%
By 2040
587,297 · -5.3%
By 2050
551,342 · -11.1%
By 2075
472,934 · -23.8%
By 2100
381,534 · -38.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 16% Two or more races 10% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 5% Cuban 1% Dominican 2%
Common ancestry
Romanian 6% Scotch-Irish 2% Lithuanian 1%
Foreign-born
13% · Canada, Jamaica, China
Languages at home
83% English-only · Spanish 10% Other Indo-European 2% Russian/Polish/Slavic 2%

Political lean MEDSL · Monmouth

2024 margin
R (+11.4) · D 43.4% · R 54.8% · Other 1.8%
2008→2024 swing
-7.7pp toward R · 2008: -3.7pp · 2024: -11.4pp
All cycles
2024: R+11.4 2020: R+2.8 2016: R+9.5 2012: R+5.5 2008: R+3.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -303.76%
Current HPI
375.492
Rent YoY
▲ 1.52%
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

+379.7% since first listed
16 events — show timeline
  • 2026-04-22 Relisted MOMLS
  • 2026-04-21 Pending MOMLS
  • 2026-03-27 Price Changed $225,000 MOMLS
  • 2026-03-07 Listed $230,000 MOMLS
  • 2025-08-01 Sold (MLS) $225,000 MOMLS
  • 2025-07-09 Pending MOMLS
  • 2025-06-14 Relisted MOMLS
  • 2025-04-24 Pending MOMLS
  • 2025-03-21 Listed $225,000 MOMLS
  • 2024-12-09 Sold (MLS) $145,000 MOMLS
  • 2024-11-19 Pending MOMLS
  • 2024-10-31 Price Changed $149,999 MOMLS
  • 2024-10-23 Listed $199,999 MOMLS
  • 1999-05-28 Sold (MLS) $46,000 MOMLS
  • 1999-05-01 Delisted MOMLS
  • 1999-03-22 Listed $46,900 MOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…