CashFlowRE
Sign in Sign up
114 Deming Ave
C Composite 55.24
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).

  • Cash flow +26.6/30.0
  • DSCR +9.1/10.0
  • 1% rule +7.2/10.0
  • ARV discount +3.4/15.0
  • 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

$149,900

114 Deming Ave · Penns Grove, NJ 08069
2 bd · 1.0 ba · 660 sqft · SingleFamily public records · 22 Days on market
Built 1940 2,740 sqft lot Est $137k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor Special / Great Starter Home Opportunity! 114 Deming Avenue offers 2 bedrooms, 1 full bath, and convenient one-floor living with plenty of potential for the next owner. Ideal for investors, downsizers, or buyers looking to build equity with updates and personal touches. Seller is motivated and welcomes serious offers. Property is currently tenant occupied on a month-to-month lease; tenant may vacate prior to closing unless purchaser chooses to continue tenancy. Conveniently located near major highways, bridges, shopping, and local amenities. Property being sold strictly as-is. Buyer responsible for any and all inspections, certifications, and repairs required for closing.

Key facts

  • One-floor living
  • Local amenities
  • Conveniently located

Tags

ONE-FLOOR LIVINGCONVENIENTLY LOCATEDLOCAL AMENITIES

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: 200+ amp electric service; Public water; Public sewer
  • Home design: Detached property; Effective year of remodel 2015
  • Construction: Asphalt roof; Slab foundation; Built/record year per assessor
  • Exterior features: Lot dimensions approximately 24.9 x 110; Not in a federal flood zone; Ground rent paid annually

Interior

  • Kitchen: Refrigerator; Stove
  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Electric baseboard heating; Electric hot water
  • Interior features: Refrigerator and stove included; No basement
  • Laundry & utility: Main-floor laundry

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 $150k.

Deal economics

  • At list price, monthly cash flow is $399 ($5k/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: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 6.0% in Penns Grove — 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 (#519 in NJ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A, housing A-; Watch: schools F, crime F, 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: 101 active listings in the ZIP; 95 units permitted in Salem County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% 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 $1k of loan paydown is wiped out by about $4k 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 $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; 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 $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1940 — 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 F-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. 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?
  5. 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.
  6. 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.
  7. 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
1.22%
Cap rate
9.49%
Cash-on-cash
11.40%
DSCR
1.51
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$137,280
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
83 Willis Ave 0.05mi 2/1.0 736 (+12%) 5mo $140,000 $190 75
57 Cumberland Ave 0.08mi 2/1.0 640 (-3%) 21mo $160,000 $250 74
303 Gillette Ave 0.19mi 2/1.0 660 (0%) 23mo $100,000 $152 72
21 N Smith Ave 0.23mi 2/1.0 672 (+2%) 23mo $60,000 $89 67
51 E Griffith St 0.43mi 1/1.0 (-1) 574 (-13%) 1mo $90,000 $157 53
142 N Dolbow Ave 0.67mi 2/1.0 714 (+8%) 4mo $213,000 $298 52
113 N Broad St 0.63mi 2/1.0 750 (+14%) 4mo $161,000 $215 44
281 S Riverwalk 0.52mi 2/1.0 720 (+9%) 21mo $150,000 $208 43
55 Airy Ave 0.60mi 1/1.0 (-1) 600 (-9%) 11mo $130,000 $217 42

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
0.7%
Equity multiple
1.03×
Total profit
$1,149
Equity at exit
$22,351
10-year hold
IRR
10.4%
Equity multiple
1.81×
Total profit
$33,850
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 08069

Home prices YoY
-18.8%
Active inventory
101
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,829 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$197 /mo · $2,367/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$384
Net cashflow
$399

Break-even live

Break-even rent $1,324
Max offer price $149,900
Occupancy floor 73%

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 25 events

  1. 2026-06-18
    days on market $149,900 Active 22 DOM
  2. 2026-06-17
    days on market $149,900 Active 21 DOM
  3. 2026-06-16
    days on market $149,900 Active 20 DOM
  4. 2026-06-15
    days on market $149,900 Active 19 DOM
  5. 2026-06-13
    days on market $149,900 Active 17 DOM
  6. 2026-06-09
    days on market $149,900 Active 13 DOM
  7. 2026-06-08
    days on market $149,900 Active 12 DOM
  8. 2026-06-07
    days on market $149,900 Active 11 DOM
  9. 2026-06-04
    days on market $149,900 Active 8 DOM
  10. 2026-06-03
    days on market $149,900 Active 7 DOM
  11. 2026-06-02
    days on market $149,900 Active 6 DOM
  12. 2026-06-01
    days on market $149,900 Active 5 DOM
  13. 2026-05-31
    days on market $149,900 Active 4 DOM
  14. 2026-05-27
    listed $149,900 Active
  15. 2025-10-07
    status Pending
  16. 2025-10-07
    historical
  17. 2025-09-02
    listed $159,000 Active
  18. 2020-02-05
    historical
  19. 2019-09-24
    historical
  20. 2019-09-24
    listed $50,000
  21. 2019-08-31
    historical
  22. 2019-04-30
    price $50,000
  23. 2019-04-03
    listed $54,000 Active
  24. 2015-11-01
    historical
  25. 2015-03-12
    listed $79,500

ⓘ 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
$2,367 · $197/mo
Projected year-2 tax
$3,050 · $254/mo
Expected delta
+$683/yr (+$57/mo · 28.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 71% 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
$21,945
− Mortgage interest
−$8,397
− Property taxes
−$2,367
− Insurance
−$750
− Repairs & maintenance
−$1,756
− Management
−$1,756
− Depreciation
−$4,361
Taxable income
$2,560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$614
After-tax cash flow
$4,172/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 — Penns Grove

Score
57/100
State rank
#519
US rank
#22190

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Penns Grove, NJ
County
Salem County · 24,175 people
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

+88.6% since first listed
12 events — show timeline
  • 2026-05-27 Listed $149,900 BRIGHT MLS
  • 2025-10-07 Pending BRIGHT MLS
  • 2025-10-07 Listing Removed BRIGHT MLS
  • 2025-09-02 Listed $159,000 BRIGHT MLS
  • 2020-02-05 Listing Removed BRIGHT MLS
  • 2019-09-24 Listed $50,000 BRIGHT MLS
  • 2019-09-24 Listing Removed BRIGHT MLS
  • 2019-08-31 Listing Removed BRIGHT MLS
  • 2019-04-30 Price Changed $50,000 BRIGHT MLS
  • 2019-04-03 Listed $54,000 BRIGHT MLS
  • 2015-11-01 Listing Removed BRIGHT MLS
  • 2015-03-12 Listed $79,500 BRIGHT MLS

Property tax history

+3.0%/yr

Latest (2025): $2,367 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…