CashFlowRE
Sign in Sign up
1616 Pennsylvania Ave #85
B Composite 74.38
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$149,900

1616 Pennsylvania Ave #85 · Vineland, NJ 08361
3 bd · 2.0 ba · 1,200 sqft · SingleFamily · 210 Days on market
Built 1982 Est $197k · 24% under

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

Listing remarks MLS

"New price reduction!" Don't miss this one! Welcome to this well-maintained manufactured home located in the desirable Berryman’s Branch community in Vineland, NJ. This charming residence offers 3 spacious bedrooms and 2 full bathrooms, featuring an open living space that creates a bright and welcoming atmosphere. The layout is both comfortable and functional, highlighted by a cozy wood-burning fireplace. The home sits on a beautifully landscaped lot, featuring a convenient sprinkler system. Enjoy quiet mornings on the front porch or entertain friends and family. Water and sewer services are included in the monthly lot rent! Berryman’s Branch offers a variety of community amenities, including a clubhouse, seasonal swimming pool, basketball court, and a playground. The community also features on-site management and maintenance services, providing added convenience and peace of mind. This home is centrally located near shopping, dining, schools, and major highways; this home provides convenient access to everything Vineland has to offer. Don’t miss the opportunity—schedule your private showing today!

Key facts

  • Custom coffee bar
  • Brand-new kitchen
  • Community pool

Tags

NEWLY EXPANDED FRONT DECKTOP-TO-BOTTOM RENOVATIONBRAND-NEW KITCHENGRANITE LEATHERED COUNTERTOPSNEW STAINLESS STEEL APPLIANCESCUSTOM COFFEE BAR

Property features AI

Finance

  • Other: Property listed in a community/park (Berryman's Branch)
  • Financial info: Land lease years remaining: 0
  • HOA & community: Community pool; Land lease fee of $939 monthly; Ground rent exists

Exterior

  • Parking: Driveway
  • Utilities: Public sewer; Public/community water; Electric service
  • Home design: Manufactured home; Above-grade living area approximately 1,200 (estimated); Land lease ownership
  • Construction: Aluminum siding; Above grade structure
  • Exterior features: Corner lot; Community pool

Interior

  • Kitchen: Refrigerator; Oven/Range - Electric; Dishwasher; Stainless steel appliances
  • Bedrooms: 3 bedrooms on main level
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Forced air heating (oil); Central air conditioning (electric); Electric hot water
  • Interior features: Open floor plan; Dining area; Primary bathroom; Sprinkler system
  • Laundry & utility: Washer; Dryer - Electric

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 $150k.

Deal economics

  • At list price, monthly cash flow is $642 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% vs local median 4.6% in Vineland — 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 66/100 on livability (#363 in NJ) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+; Watch: employment D+, crime F, amenities F.
  • Vineland Public School District (urban): math 9% / reading 34% proficiency, ranked #418 of 472 in NJ (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Dr. William Mennies Elementary School (math 0% / reading 23%, grade F, #1,206 of 1,303 statewide, top 93%, 602 students, 0% FRL); Anthony Rossi Elementary School (math 10% / reading 31%, grade F, #985 of 1,303 statewide, top 76%, 611 students, 0% FRL); Vineland Senior High School (math 10% / reading 34%, grade F, #346 of 399 statewide, top 88%, 2,780 students, 0% FRL) — zoned schools average 0% FRL vs 53% district-wide (53 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 86 active listings in the ZIP; 216 units permitted in Cumberland County in 2024 (73 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 $4k of value loss. Plan a longer hold.
  • Cumberland County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 210 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $67k; list at $150k implies a 124% gain — meaningful room to come down on a strong offer.
Recommended offer $131,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 210 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
1.42%
Cap rate
11.43%
Cash-on-cash
18.35%
DSCR
1.82
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$196,800
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1616 Pennsylvania Ave Unit 27 BLUEBERRY 0.14mi 3/2.0 1,200 (0%) 1mo $90,000 $75 92
3321 Wilderness Dr 0.66mi 3/2.0 1,156 (-4%) 2mo $328,000 $284 62
1616 Pennsylvania Ave #145 0.26mi 3/2.0 1,300 (+8%) 17mo $120,000 $92 60
3501 S Lincoln Ave 0.51mi 2/2.0 (-1) 1,100 (-8%) 9mo $180,000 $164 50

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
10.0%
Equity multiple
1.40×
Total profit
$16,619
Equity at exit
$22,351
10-year hold
IRR
19.2%
Equity multiple
2.60×
Total profit
$67,237
Equity at exit
$12,961

Cash invested: $41,972 (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 08361

Active inventory
86
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,124 medium interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$446
Net cashflow
$642

Break-even live

Break-even rent $1,311
Max offer price $149,900
Occupancy floor 65%

Sensitivity live

Price -10% $745 -5% $694 +0% $642 +5% $590 +10% $538
Rent -10% $474 -5% $558 +0% $642 +5% $726 +10% $810
Rate -1.0pp $717 -0.5pp $680 base $642 +0.5pp $603 +1.0pp $563

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
$37,475
Closing costs
$4,497
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.

Listing history 27 events

  1. 2026-06-21
    days on market $149,900 Active 210 DOM
  2. 2026-06-19
    days on market $149,900 Active 208 DOM
  3. 2026-06-18
    days on market $149,900 Active 207 DOM
  4. 2026-06-17
    days on market $149,900 Active 206 DOM
  5. 2026-06-16
    days on market $149,900 Active 205 DOM
  6. 2026-06-15
    days on market $149,900 Active 204 DOM
  7. 2026-06-14
    days on market $149,900 Active 202 DOM
  8. 2026-06-13
    days on market $149,900 Active 201 DOM
  9. 2026-06-10
    days on market $149,900 Active 199 DOM
  10. 2026-06-09
    days on market $149,900 Active 198 DOM
  11. 2026-06-08
    days on market $149,900 Active 197 DOM
  12. 2026-06-07
    days on market $149,900 Active 196 DOM
  13. 2026-06-03
    days on market $149,900 Active 192 DOM
  14. 2026-06-02
    days on market $149,900 Active 191 DOM
  15. 2026-06-01
    days on market $149,900 Active 190 DOM
  16. 2026-05-31
    days on market $149,900 Active 189 DOM
  17. 2026-05-30
    days on market $149,900 Active 188 DOM
  18. 2026-05-12
    price $149,900
  19. 2026-04-27
    price $157,500
  20. 2026-03-12
    price $162,500
  21. 2025-12-10
    price $164,900
  22. 2025-11-23
    listed $169,900 Active
  23. 2025-09-05
    soldstatus $67,000 Closed 1149-char remark
    Show marketing remark (1149 chars)

    "New price reduction!" Don't miss this one! Welcome to this well-maintained manufactured home located in the desirable Berryman’s Branch community in Vineland, NJ. This charming residence offers 3 spacious bedrooms and 2 full bathrooms, featuring an open living space that creates a bright and welcoming atmosphere. The layout is both comfortable and functional, highlighted by a cozy wood-burning fireplace. The home sits on a beautifully landscaped lot, featuring a convenient sprinkler system. Enjoy quiet mornings on the front porch or entertain friends and family. Water and sewer services are included in the monthly lot rent! Berryman’s Branch offers a variety of community amenities, including a clubhouse, seasonal swimming pool, basketball court, and a playground. The community also features on-site management and maintenance services, providing added convenience and peace of mind. This home is centrally located near shopping, dining, schools, and major highways; this home provides convenient access to everything Vineland has to offer. Don’t miss the opportunity—schedule your private showing today!

  24. 2025-08-19
    status Pending 1149-char remark
    Show marketing remark (1149 chars)

    "New price reduction!" Don't miss this one! Welcome to this well-maintained manufactured home located in the desirable Berryman’s Branch community in Vineland, NJ. This charming residence offers 3 spacious bedrooms and 2 full bathrooms, featuring an open living space that creates a bright and welcoming atmosphere. The layout is both comfortable and functional, highlighted by a cozy wood-burning fireplace. The home sits on a beautifully landscaped lot, featuring a convenient sprinkler system. Enjoy quiet mornings on the front porch or entertain friends and family. Water and sewer services are included in the monthly lot rent! Berryman’s Branch offers a variety of community amenities, including a clubhouse, seasonal swimming pool, basketball court, and a playground. The community also features on-site management and maintenance services, providing added convenience and peace of mind. This home is centrally located near shopping, dining, schools, and major highways; this home provides convenient access to everything Vineland has to offer. Don’t miss the opportunity—schedule your private showing today!

  25. 2025-07-13
    price $76,000 1149-char remark
    Show marketing remark (1149 chars)

    "New price reduction!" Don't miss this one! Welcome to this well-maintained manufactured home located in the desirable Berryman’s Branch community in Vineland, NJ. This charming residence offers 3 spacious bedrooms and 2 full bathrooms, featuring an open living space that creates a bright and welcoming atmosphere. The layout is both comfortable and functional, highlighted by a cozy wood-burning fireplace. The home sits on a beautifully landscaped lot, featuring a convenient sprinkler system. Enjoy quiet mornings on the front porch or entertain friends and family. Water and sewer services are included in the monthly lot rent! Berryman’s Branch offers a variety of community amenities, including a clubhouse, seasonal swimming pool, basketball court, and a playground. The community also features on-site management and maintenance services, providing added convenience and peace of mind. This home is centrally located near shopping, dining, schools, and major highways; this home provides convenient access to everything Vineland has to offer. Don’t miss the opportunity—schedule your private showing today!

  26. 2025-06-13
    listed $79,000 Active 1149-char remark
    Show marketing remark (1149 chars)

    "New price reduction!" Don't miss this one! Welcome to this well-maintained manufactured home located in the desirable Berryman’s Branch community in Vineland, NJ. This charming residence offers 3 spacious bedrooms and 2 full bathrooms, featuring an open living space that creates a bright and welcoming atmosphere. The layout is both comfortable and functional, highlighted by a cozy wood-burning fireplace. The home sits on a beautifully landscaped lot, featuring a convenient sprinkler system. Enjoy quiet mornings on the front porch or entertain friends and family. Water and sewer services are included in the monthly lot rent! Berryman’s Branch offers a variety of community amenities, including a clubhouse, seasonal swimming pool, basketball court, and a playground. The community also features on-site management and maintenance services, providing added convenience and peace of mind. This home is centrally located near shopping, dining, schools, and major highways; this home provides convenient access to everything Vineland has to offer. Don’t miss the opportunity—schedule your private showing today!

  27. 2025-06-12
    historical $79,000 1149-char remark
    Show marketing remark (1149 chars)

    "New price reduction!" Don't miss this one! Welcome to this well-maintained manufactured home located in the desirable Berryman’s Branch community in Vineland, NJ. This charming residence offers 3 spacious bedrooms and 2 full bathrooms, featuring an open living space that creates a bright and welcoming atmosphere. The layout is both comfortable and functional, highlighted by a cozy wood-burning fireplace. The home sits on a beautifully landscaped lot, featuring a convenient sprinkler system. Enjoy quiet mornings on the front porch or entertain friends and family. Water and sewer services are included in the monthly lot rent! Berryman’s Branch offers a variety of community amenities, including a clubhouse, seasonal swimming pool, basketball court, and a playground. The community also features on-site management and maintenance services, providing added convenience and peace of mind. This home is centrally located near shopping, dining, schools, and major highways; this home provides convenient access to everything Vineland has to offer. Don’t miss the opportunity—schedule your private showing today!

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,485
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$2,039
− Management
−$2,039
− Depreciation
−$4,361
Taxable income
$5,652
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,356
After-tax cash flow
$6,345/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
Vineland Public School District
NCES district ID
3416800
Math proficiency
9% ▼ -17.00%
Reading proficiency
34% ▬ 0.00%
Median HH income
$51,168
Composite
19.17/100
National rank
#8819
State rank
#418 of 472 in NJ

Livability — Vineland

Score
66/100
State rank
#363
US rank
#12180

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Vineland, NJ
City population
45,038
Population (ZIP)
18,375

Population outlook (Cumberland County) Hauer SSP2

Today (2025)
152,743 people
By 2030
150,373 · -1.6%
By 2040
146,881 · -3.8%
By 2050
142,653 · -6.6%
By 2075
129,468 · -15.2%
By 2100
107,456 · -29.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 57% Hispanic / Latino 27% Two or more races 13% Black 10% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 20% Dominican 3%
Common ancestry
Romanian 2% Scotch-Irish 2% Subsaharan African 2%
Foreign-born
9% · Canada
Languages at home
75% English-only · Spanish 16% Other Indo-European 4% Russian/Polish/Slavic 2%

Political lean MEDSL · Cumberland

2024 margin
Toss-up / Even · D 47.6% · R 51.3% · Other 1.1%
2008→2024 swing
-25.4pp toward R · 2008: 21.6pp · 2024: -3.8pp
All cycles
2024: R+3.8 2020: D+6.0 2016: D+5.3 2012: D+23.1 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -215.80%
Current HPI
291.3404
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

+89.7% since first listed
10 events — show timeline
  • 2026-05-12 Price Changed $149,900 BRIGHT MLS
  • 2026-04-27 Price Changed $157,500 BRIGHT MLS
  • 2026-03-12 Price Changed $162,500 BRIGHT MLS
  • 2025-12-10 Price Changed $164,900 BRIGHT MLS
  • 2025-11-23 Listed $169,900 BRIGHT MLS
  • 2025-09-05 Sold (MLS) $67,000 BRIGHT MLS
  • 2025-08-19 Pending BRIGHT MLS
  • 2025-07-13 Price Changed $76,000 BRIGHT MLS
  • 2025-06-13 Listed $79,000 BRIGHT MLS
  • 2025-06-12 Coming Soon $79,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…