CashFlowRE
Sign in Sign up
327 Allens Ln
C Composite 57.33
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 +20.6/30.0
  • ARV discount +9.5/15.0
  • 1% rule +7.1/10.0
  • DSCR +6.6/10.0
  • Schools +4.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$289,000

327 Allens Ln · Mullica Hill, NJ 08062
3 bd · 2.5 ba · 1,790 sqft · Townhouse public records · 13 Days on market
Built 1991 1.00 ac lot Est $303k · at est. $278/mo HOA · 8% of rent ↓ 35% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Set in beautiful Walnut Glen, this end-unit Townhouse is pleasingly arranged with elegance throughout. Enter to an open living space with plush wall-to-wall carpeting that comprises a formal dining area and a living room with a corner fireplace and recessed accent lighting. Featuring lovely hardwood flooring, the huge eat-in kitchen provides extra dining space and has a set of glass sliders that open to a relaxing rear deck. A stunning bedroom suite on the top floor has a towering vaulted ceiling, a large walk-in closet and a beautiful full bathroom that boasts an inviting soaking tub. Two additional bedrooms, a laundry closet and a full bathroom also occupy this floor. The full basement is half finished to provide a nice family room or recreation area which is illuminated by recessed lighting overhead.

Key facts

  • $278 HOA
  • Parking
  • Built 1991

Property features AI

Finance

  • HOA & community: Monthly HOA fee of $278

Exterior

  • Parking: Assigned parking space in a parking lot (1 total assigned space)
  • Utilities: Public water; Public sewer
  • Home design: End-of-row townhouse; Fee simple ownership
  • Construction: Built (year source: assessor); Block foundation; Block and vinyl siding construction; Asphalt/shingle/wood roof
  • Exterior features: Partially finished basement (about 50% finished); Below-grade finished and unfinished areas; Not in a federal flood zone; 2+ access exits

Interior

  • Kitchen: Stainless steel appliances; Dishwasher; Stove; Microwave; Refrigerator
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Wood; Luxury vinyl plank; Carpet; Ceramic tile
  • Bathrooms: Two full bathrooms (all upper levels); One half bathroom on the main level
  • Heating & cooling: 90% efficient forced air heating (natural gas); Central air conditioning (natural gas)
  • Interior features: Open floor plan; Tub/shower; Soaking tub; Ceiling fans; Dry wall; Cathedral and 9'+ high ceilings
  • Laundry & utility: Washer and dryer (laundry on upper floor); Water heater (60+ gallon tank)

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/2.5-bath townhouse listed at $289k.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $289k).
  • Cap rate 7.9% vs local median 2.8% in Mullica Hill — 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 72/100 on livability (#211 in NJ) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living D-.
  • Harrison Township School District (suburban): math 44% / reading 55% proficiency, ranked #99 of 472 in NJ (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 8% free/reduced lunch — higher-income household profile.
  • Market conditions: 148 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 $9k 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 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 20y 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 $228k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 53% 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 $289,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.21%
Cap rate
7.91%
Cash-on-cash
5.76%
DSCR
1.26
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$302,510
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
335 Allens Ln 0.02mi 3/2.5 1,742 (-3%) 10mo $315,000 $181 86
130 Allens Ln 0.12mi 3/2.5 1,742 (-3%) 12mo $295,000 $169 80
106 Allens Ln 0.08mi 3/2.5 1,732 (-3%) 23mo $285,000 $165 72
23 W Woodstown Rd 0.35mi 3/1.5 1,696 (-5%) 12mo $320,000 $189 61
114 Allens Ln 0.12mi 2/2.0 (-1) 1,600 (-11%) 15mo $265,000 $166 58

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
-7.3%
Equity multiple
0.73×
Total profit
$-21,799
Equity at exit
$43,091
10-year hold
IRR
2.4%
Equity multiple
1.17×
Total profit
$14,043
Equity at exit
$24,987

Cash invested: $80,920 (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 08062

Home prices YoY
-18.7%
Active inventory
148
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$3,500 medium interval (Pro) →
Mortgage (P&I)
$1,516
Tax from tax record
$463 /mo · $5,550/yr
Insurance
$120
HOA
$278
Vacancy / Maint / Mgmt
$735
Net cashflow
$389

Break-even live

Break-even rent $3,008
Max offer price $289,000
Occupancy floor 84%

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
$72,250
Closing costs
$8,670
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
13 Fostertown Ln Mullica Hill, NJ 3.0 1.5 1636 $3,500 $2.14 18d 1 1.48mi

HOA detail

Monthly dues
$278 · $3,336/yr

Listing history 10 events

  1. 2026-05-16
    listed $289,000 Active
  2. 2026-05-07
    historical $289,000
  3. 2013-10-04
    historical
  4. 2013-04-04
    listed $210,000
  5. 2006-12-20
    soldstatus $228,000
  6. 2006-12-08
    soldstatus $228,000 814-char remark
    Show marketing remark (814 chars)

    Set in beautiful Walnut Glen, this end-unit Townhouse is pleasingly arranged with elegance throughout. Enter to an open living space with plush wall-to-wall carpeting that comprises a formal dining area and a living room with a corner fireplace and recessed accent lighting. Featuring lovely hardwood flooring, the huge eat-in kitchen provides extra dining space and has a set of glass sliders that open to a relaxing rear deck. A stunning bedroom suite on the top floor has a towering vaulted ceiling, a large walk-in closet and a beautiful full bathroom that boasts an inviting soaking tub. Two additional bedrooms, a laundry closet and a full bathroom also occupy this floor. The full basement is half finished to provide a nice family room or recreation area which is illuminated by recessed lighting overhead.

  7. 2006-10-13
    historical 814-char remark
    Show marketing remark (814 chars)

    Set in beautiful Walnut Glen, this end-unit Townhouse is pleasingly arranged with elegance throughout. Enter to an open living space with plush wall-to-wall carpeting that comprises a formal dining area and a living room with a corner fireplace and recessed accent lighting. Featuring lovely hardwood flooring, the huge eat-in kitchen provides extra dining space and has a set of glass sliders that open to a relaxing rear deck. A stunning bedroom suite on the top floor has a towering vaulted ceiling, a large walk-in closet and a beautiful full bathroom that boasts an inviting soaking tub. Two additional bedrooms, a laundry closet and a full bathroom also occupy this floor. The full basement is half finished to provide a nice family room or recreation area which is illuminated by recessed lighting overhead.

  8. 2006-08-19
    listed $228,000 814-char remark
    Show marketing remark (814 chars)

    Set in beautiful Walnut Glen, this end-unit Townhouse is pleasingly arranged with elegance throughout. Enter to an open living space with plush wall-to-wall carpeting that comprises a formal dining area and a living room with a corner fireplace and recessed accent lighting. Featuring lovely hardwood flooring, the huge eat-in kitchen provides extra dining space and has a set of glass sliders that open to a relaxing rear deck. A stunning bedroom suite on the top floor has a towering vaulted ceiling, a large walk-in closet and a beautiful full bathroom that boasts an inviting soaking tub. Two additional bedrooms, a laundry closet and a full bathroom also occupy this floor. The full basement is half finished to provide a nice family room or recreation area which is illuminated by recessed lighting overhead.

  9. 2003-01-21
    soldstatus $157,000
  10. 1995-04-24
    soldstatus $445,000

ⓘ 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
$5,550 · $463/mo
Projected year-2 tax
$6,373 · $531/mo
Expected delta
+$823/yr (+$69/mo · 14.8%)

ⓘ 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 ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 53% 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
$42,000
− Mortgage interest
−$16,188
− Property taxes
−$5,550
− Insurance
−$1,445
− Repairs & maintenance
−$3,360
− Management
−$3,360
− HOA
−$3,336
− Depreciation
−$8,407
Taxable income
$353
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$85
After-tax cash flow
$4,578/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
Harrison Township School District
NCES district ID
3406900
Math proficiency
44% ▼ -21.00%
Reading proficiency
55% ▼ -18.00%
Median HH income
$119,751
Composite
49.0/100
National rank
#2067
State rank
#99 of 472 in NJ

Livability — Mullica Hill

Score
72/100
State rank
#211
US rank
#5942

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mullica Hill, NJ
City population
17,969
Population (ZIP)
17,969

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 4% Asian 4% Two or more races 4% Black 4%
Common ancestry
Romanian 7% Lithuanian 2% Subsaharan African 1%
Foreign-born
6% · Canada, South Korea
Languages at home
92% English-only · Other Indo-European 4% Spanish 2% Other Asian/Pacific 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
▼ -69.12%
Current HPI
300.2469
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

-35.1% since first listed
10 events — show timeline
  • 2026-05-16 Listed $289,000 BRIGHT MLS
  • 2026-05-07 Coming Soon $289,000 BRIGHT MLS
  • 2013-10-04 Listing Removed BRIGHT MLS
  • 2013-04-04 Listed $210,000 BRIGHT MLS
  • 2006-12-20 Sold (Public Records) $228,000 Public Records
  • 2006-12-08 Sold (MLS) $228,000 BRIGHT MLS
  • 2006-10-13 Listing Removed BRIGHT MLS
  • 2006-08-19 Listed $228,000 BRIGHT MLS
  • 2003-01-21 Sold (Public Records) $157,000 Public Records
  • 1995-04-24 Sold (Public Records) $445,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $5,550 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…