CashFlowRE
Sign in Sign up
566 Muhlenberg Ave
D+ Composite 49.98
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.7/30.0
  • 1% rule +4.5/10.0
  • DSCR +4.5/10.0
  • Livability +3.5/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$325,000

566 Muhlenberg Ave · Oak Valley, NJ 08090
4 bd · 1.0 ba · 1,800 sqft · SingleFamily public records · 10 Days on market
Built 1956 Est $409k · 20% under

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

Listing remarks

Welcome to 566 Muhlenberg Ave, located in the highly desirable Oak Valley neighborhood of Deptford Township. This spacious 4-bedroom, 1-bath ranch-style home offers approximately 1,800 square feet of living space and a layout that provides flexibility for today’s buyer. Step inside to find a generously sized living area filled with natural light, leading into an open dining space and functional kitchen layout—perfect for everyday living or entertaining. With four true bedrooms, this home offers options for a growing household, home office setup, or additional flex space. Major upgrades have already been taken care of for you, including a 5-year-old roof, 2-year-old HVAC system,

Key facts

  • Built 1956
  • Listed 10 days

Property features AI

Finance

  • Other: Pets allowed with no pet restrictions; Finished above-grade area per assessor: 1,800

Exterior

  • Parking: Driveway; On-street parking
  • Utilities: Public water; Public sewer; 100 amp electric service; Natural gas hot water
  • Home design: Detached structure; Good condition; Fee simple ownership; Architectural shingle roof
  • Construction: Frame construction; Slab foundation
  • Exterior features: Property in a non-federal flood zone; No basement

Interior

  • Bedrooms: Two bedrooms on the main level; Two bedrooms on the upper level
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: 90% efficient forced air heating (natural gas); Central air conditioning (electric)
  • Interior features: Attic; Drywall walls and ceilings

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 4-bed/1.0-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $81 ($976/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 $310k (4.6% below list).
  • Recommended offer: $310k (4.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.7% in Oak Valley — 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 69/100 on livability (#276 in NJ) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime B+; Watch: amenities F, commute F.
  • Deptford Township Public School District (suburban): math 17% / reading 45% proficiency, ranked #326 of 472 in NJ (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Deptford Township Middle School (math 26% / reading 53%, grade F, #201 of 431 statewide, top 48%, 928 students, 31% FRL); Deptford Township High School (math 14% / reading 46%, grade F, #284 of 399 statewide, top 72%, 1,084 students, 29% FRL) — zoned schools at 30% FRL track the district average.
  • Market conditions: 37 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,047 units permitted in Gloucester County in 2024 (183 in 5+ unit buildings).

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.
  • Gloucester County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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.
  • Current owner paid $90k; list at $325k implies a 261% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 52% 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 $310,000 (4.6% below list)

Questions for the listing agent

  1. Built in 1956 — 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. 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?
  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
0.95%
Cap rate
6.59%
Cash-on-cash
1.07%
DSCR
1.05
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$408,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
566 Muhlenberg Ave 0.00mi 4/1.0 1,800 (0%) 0mo $335,000 $186 100
250 Amherst Ave 0.39mi 4/2.0 1,836 (+2%) 2mo $401,000 $218 73
637 Muhlenberg Ave 0.26mi 4/1.0 1,560 (-13%) 1mo $355,000 $228 65
515 N Clinton Ave 0.41mi 3/1.5 (-1) 1,711 (-5%) 1mo $369,900 $216 65
428 Temple Ct 0.61mi 4/1.5 1,915 (+6%) 0mo $430,000 $225 59
500 University Blvd 0.33mi 3/1.5 (-1) 1,571 (-13%) 1mo $415,000 $264 56
711 Howard Ave 0.45mi 3/— (-1) 1,600 (-11%) 1mo $489,500 $306 55
432 Grove Ct 0.48mi 3/3.0 (-1) 1,920 (+7%) 1mo $435,000 $227 53
721 Dartmouth Dr 0.70mi 3/1.5 (-1) 1,680 (-7%) 1mo $380,000 $226 48
452 College Blvd 0.53mi 3/1.5 (-1) 1,582 (-12%) 2mo $359,900 $227 47
418 Westminster Rd 0.57mi 5/1.0 (+1) 1,560 (-13%) 1mo $300,000 $192 46
783 4th St 0.70mi 3/1.5 (-1) 1,534 (-15%) 2mo $375,000 $244 34

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
-14.5%
Equity multiple
0.48×
Total profit
$-47,364
Equity at exit
$48,459
10-year hold
IRR
-5.8%
Equity multiple
0.63×
Total profit
$-34,081
Equity at exit
$28,100

Cash invested: $91,000 (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 08090

Home prices YoY
-25.1%
Active inventory
37
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$3,100 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$528 /mo · $6,335/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$651
Net cashflow
$81

Break-even live

Break-even rent $2,997
Max offer price $325,000
Occupancy floor 92%

Sensitivity live

Price -10% $265 -5% $173 +0% $81 +5% $-11 +10% $-103
Rent -10% $-164 -5% $-41 +0% $81 +5% $204 +10% $326
Rate -1.0pp $245 -0.5pp $164 base $81 +0.5pp $-3 +1.0pp $-89

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
$81,250
Closing costs
$9,750
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
114 Ogden Station Rd Wenonah, NJ 4.0 2.0 1617 $3,100 $1.92 0d 1 0.72mi

Listing history 15 events

  1. 2026-06-04
    status $325,000 Pending 10 DOM
  2. 2026-04-20
    historical Active Under Contract
  3. 2026-04-11
    listed $325,000 Active
  4. 2026-04-01
    historical $325,000
  5. 2019-05-17
    historical
  6. 2019-04-08
    listed $198,900 Active
  7. 2006-01-29
    historical
  8. 2005-10-24
    listed $235,000
  9. 2003-11-20
    historical
  10. 2003-08-20
    listed $164,700
  11. 2000-08-01
    soldstatus $90,000
  12. 1992-07-29
    soldstatus $82,500
  13. 1986-07-30
    soldstatus $58,000
  14. 1981-06-01
    soldstatus $43,500
  15. 1978-10-01
    soldstatus $12,000

ⓘ 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
$6,335 · $528/mo
Projected year-2 tax
$7,214 · $601/mo
Expected delta
+$879/yr (+$73/mo · 13.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 52% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$37,200
− Mortgage interest
−$18,205
− Property taxes
−$6,335
− Insurance
−$1,625
− Repairs & maintenance
−$2,976
− Management
−$2,976
− Depreciation
−$9,455
Taxable loss
−$4,372
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,049
After-tax cash flow
$2,025/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
Deptford Township Public School District
NCES district ID
3403900
Math proficiency
17% ▼ -24.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$66,302
Composite
28.48/100
National rank
#6741
State rank
#326 of 472 in NJ

Livability — Oak Valley

Score
69/100
State rank
#276
US rank
#8262

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oak Valley, NJ
Population (ZIP)
9,574

Population outlook (Gloucester County) Hauer SSP2

Today (2025)
298,895 people
By 2030
299,031 · +0.0%
By 2040
294,020 · -1.6%
By 2050
284,188 · -4.9%
By 2075
260,720 · -12.8%
By 2100
229,565 · -23.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 13% Two or more races 4% Hispanic / Latino 3% Asian 1% Pacific Islander 1%
Common ancestry
Romanian 4% Scottish 1% Slovak 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Gloucester

2024 margin
Toss-up / Even · D 47.8% · R 50.6% · Other 1.6%
2008→2024 swing
-15.0pp toward R · 2008: 12.2pp · 2024: -2.8pp
All cycles
2024: R+2.8 2020: D+1.9 2016: R+0.4 2012: D+10.5 2008: D+12.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.64%
Current HPI
308.8974
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

+2608.3% since first listed
14 events — show timeline
  • 2026-04-20 Contingent BRIGHT MLS
  • 2026-04-11 Listed $325,000 BRIGHT MLS
  • 2026-04-01 Coming Soon $325,000 BRIGHT MLS
  • 2019-05-17 Listing Removed BRIGHT MLS
  • 2019-04-08 Listed $198,900 BRIGHT MLS
  • 2006-01-29 Listing Removed BRIGHT MLS
  • 2005-10-24 Listed $235,000 BRIGHT MLS
  • 2003-11-20 Listing Removed BRIGHT MLS
  • 2003-08-20 Listed $164,700 BRIGHT MLS
  • 2000-08-01 Sold (Public Records) $90,000 Public Records
  • 1992-07-29 Sold (Public Records) $82,500 Public Records
  • 1986-07-30 Sold (Public Records) $58,000 Public Records
  • 1981-06-01 Sold (Public Records) $43,500 Public Records
  • 1978-10-01 Sold (Public Records) $12,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $6,335 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…