CashFlowRE
Sign in Sign up
288 Morris Ave
C- Composite 54.55
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 +18.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.5/10.0
  • Livability +3.6/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$649,999

288 Morris Ave · Long Branch, NJ 07740
4 bd · 2.0 ba · 1,522 sqft · SingleFamily public records · 168 Days on market
Built 1905 Est $858k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Two family property near all the redevelopment in Long Branch. This home has a great rent roll and the first floor unit was recently renovated with new kitchen, bathroom and floors. Great tenants in place and ready for the new owner.

Key facts

  • Listed 168 days

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/2.0-bath single-family listed at $650k.

Deal economics

  • At list price, monthly cash flow is $589 ($7k/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 $617k (5.1% below list).
  • Recommended offer: $572k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 0.3% in Long Branch — 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 71/100 on livability (#243 in NJ) — a middle-class / working-renter tenant base. Strengths: health & safety A-; Watch: amenities C-, schools D+, cost of living F.
  • Long Branch Public School District (suburban): math 8% / reading 26% proficiency, ranked #445 of 472 in NJ (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.9%/yr); 247 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,840 units permitted in Monmouth County in 2024 (484 in 5+ unit buildings).
  • At $6,167/mo this rent would consume 93% of the median local household income ($80k/yr) (locally 2347% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $20k 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 168 days — a 12% lower offer ($572k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $200k; list at $650k implies a 225% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $571,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 168 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
0.95%
Cap rate
7.38%
Cash-on-cash
3.89%
DSCR
1.17
GRM
8.8

CMA / ARV

ARV (median comp)
$858,346
List price
$649,999
Delta
-24.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
399 Willow Ave 0.25mi 3/2.0 (-1) 1,568 (+3%) 4mo $328,000 $209 75
298 Poole Ave 0.12mi 4/1.0 1,392 (-8%) 5mo $525,000 $377 72
428 Willow Ave 0.32mi 4/1.5 1,566 (+3%) 12mo $509,000 $325 68
537 Winter St 0.47mi 3/2.0 (-1) 1,498 (-2%) 7mo $499,000 $333 64
304 Hillside Ave 0.10mi 4/2.0 1,729 (+14%) 10mo $400,000 $231 64
14 Slocum Pl 0.38mi 3/1.0 (-1) 1,440 (-5%) 4mo $357,000 $248 61
23 Woolley Ave 0.61mi 3/2.0 (-1) 1,497 (-2%) 3mo $575,000 $384 61
441 Division St 0.28mi 3/2.0 (-1) 1,332 (-12%) 11mo $575,000 $432 52
214 Cleveland Ave 0.26mi 3/2.0 (-1) 1,742 (+14%) 10mo $618,000 $355 50
127 7th Ave 0.70mi 3/1.0 (-1) 1,476 (-3%) 8mo $550,000 $373 46
61 Pavilion Ave 0.48mi 3/1.5 (-1) 1,704 (+12%) 6mo $1,125,000 $660 45
42 Dudley St 0.47mi 4/1.5 1,734 (+14%) 11mo $475,000 $274 44

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 · 3.91% rent growth · sell at horizon

5-year hold
IRR
-9.2%
Equity multiple
0.66×
Total profit
$-62,127
Equity at exit
$96,917
10-year hold
IRR
1.3%
Equity multiple
1.10×
Total profit
$17,911
Equity at exit
$56,200

Cash invested: $182,000 (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 07740

Rents YoY
3.9%
Active inventory
247
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$6,167 high interval (Pro) →
Mortgage (P&I)
$3,409
Tax from tax record
$603 /mo · $7,239/yr
Insurance
$271
HOA
$0
Vacancy / Maint / Mgmt
$1,295
Net cashflow
$589

Break-even live

Break-even rent $5,421
Max offer price $649,999
Occupancy floor 85%

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
$162,500
Closing costs
$19,500
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
179 Chelsea Ave Long Branch, NJ 2.0–3.0 2.0 1115 $5,300 $4.75 1d 6 0.36mi
8 Arthur Ave Long Branch, NJ 3.0 2.0 1648 $7,000 $4.25 18d 1 0.52mi
44 Norwood Ave Long Branch, NJ 3.0 1.0 1226 $3,275 $2.67 12d 1 0.58mi
50 Chelsea Ave Long Branch, NJ 3.0 1.0–2.0 1118 $6,286 $5.62 1d 34 0.64mi
350 Ocean Ave #403 Long Branch, NJ 3.0 3.0 1751 $20,000 $11.42 7d 1 0.64mi
376 W End Ave Long Branch, NJ 2.0–3.0 1.0 1720 $2,695 $1.57 7d 5 0.66mi
351 Hollywood Ave Long Branch, NJ 3.0 2.0 1590 $5,300 $3.33 1d 1 0.81mi
190 Spruce St #10 Long Branch, NJ 4.0 1.5 1690 $3,200 $1.89 17d 1 0.86mi
221 Brighton Ave #201 Long Branch, NJ 3.0 2.5 1768 $38,000 $21.49 24d 1 0.88mi
23 Hilltop Rd West Long Branch, NJ 3.0 2.0 1488 $28,000 $18.82 17d 1 0.88mi
607 McClellan St Long Branch, NJ 3.0 1.5 1344 $25,000 $18.60 10d 1 0.93mi
607 McClellan St Long Branch, NJ 3.0 2.5 1344 $4,200 $3.12 1d 1 0.93mi
132 Sampson Pl Long Branch, NJ 4.0 2.0 1570 $9,500 $6.05 24d 1 1.11mi
121 Riviera Dr Long Branch, NJ 3.0 2.5 2080 $3,400 $1.63 2d 1 1.12mi
45 Cedar Ave Unit B Long Branch, NJ 3.0 1.0 1788 $22,000 $12.30 4d 1 1.16mi
126 Elmwood Ave Long Branch, NJ 3.0 3.0 2160 $20,000 $9.26 24d 1 1.21mi
295 Jersey Ave Long Branch, NJ 5.0 3.0 2176 $75,000 $34.47 24d 1 1.23mi
70 Maryland Ave West Long Branch, NJ 3.0 1.5 1168 $2,400 $2.05 1d 1 1.25mi
68 Berry Pl Long Branch, NJ 3.0 2.0 1428 $3,200 $2.24 2d 1 1.27mi
17 Walnut Pl West Long Branch, NJ 4.0 2.0 1761 $4,500 $2.56 1d 1 1.29mi
81 Berry Pl Long Branch, NJ 4.0 1.5 1562 $12,000 $7.68 24d 1 1.30mi
132 Chelton Ave Long Branch, NJ 4.0 2.5 1828 $3,900 $2.13 7d 1 1.32mi
36 Community Dr West Long Branch, NJ 4.0 2.0 2202 $42,000 $19.07 22d 1 1.32mi
329 Yorke Ave Long Branch, NJ 4.0 2.0 1195 $44,000 $36.82 22d 1 1.35mi
479 Cedar Ave West Long Branch, NJ 3.0 1.5 1413 $33,000 $23.35 22d 1 1.40mi
125 Beechwood Ave West Long Branch, NJ 4.0 2.0 1560 $2,800 $1.79 1d 1 1.49mi
153 Atlantic Ave Long Branch, NJ 3.0 2.0 1500 $3,675 $2.45 7d 1 1.49mi

Listing history 26 events

  1. 2026-06-18
    days on market $649,999 Active 168 DOM
  2. 2026-06-17
    days on market $649,999 Active 167 DOM
  3. 2026-06-16
    days on market $649,999 Active 166 DOM
  4. 2026-06-15
    days on market $649,999 Active 165 DOM
  5. 2026-06-13
    days on market $649,999 Active 163 DOM
  6. 2026-06-13
    days on market $649,999 Active 162 DOM
  7. 2026-06-09
    days on market $649,999 Active 159 DOM
  8. 2026-06-08
    days on market $649,999 Active 158 DOM
  9. 2026-06-07
    days on market $649,999 Active 157 DOM
  10. 2026-06-04
    days on market $649,999 Active 154 DOM
  11. 2026-06-03
    days on market $649,999 Active 153 DOM
  12. 2026-06-02
    days on market $649,999 Active 152 DOM
  13. 2026-06-01
    days on market $649,999 Active 151 DOM
  14. 2026-05-31
    days on market $649,999 Active 150 DOM
  15. 2026-04-22
    status Active 234-char remark
    Show marketing remark (234 chars)

    Two family property near all the redevelopment in Long Branch. This home has a great rent roll and the first floor unit was recently renovated with new kitchen, bathroom and floors. Great tenants in place and ready for the new owner.

  16. 2026-03-19
    status Pending 234-char remark
    Show marketing remark (234 chars)

    Two family property near all the redevelopment in Long Branch. This home has a great rent roll and the first floor unit was recently renovated with new kitchen, bathroom and floors. Great tenants in place and ready for the new owner.

  17. 2026-03-18
    price $649,999 234-char remark
    Show marketing remark (234 chars)

    Two family property near all the redevelopment in Long Branch. This home has a great rent roll and the first floor unit was recently renovated with new kitchen, bathroom and floors. Great tenants in place and ready for the new owner.

  18. 2026-03-18
    status Active 234-char remark
    Show marketing remark (234 chars)

    Two family property near all the redevelopment in Long Branch. This home has a great rent roll and the first floor unit was recently renovated with new kitchen, bathroom and floors. Great tenants in place and ready for the new owner.

  19. 2025-08-15
    price $599,999 234-char remark
    Show marketing remark (234 chars)

    Two family property near all the redevelopment in Long Branch. This home has a great rent roll and the first floor unit was recently renovated with new kitchen, bathroom and floors. Great tenants in place and ready for the new owner.

  20. 2025-05-09
    listed $639,000 Active 234-char remark
    Show marketing remark (234 chars)

    Two family property near all the redevelopment in Long Branch. This home has a great rent roll and the first floor unit was recently renovated with new kitchen, bathroom and floors. Great tenants in place and ready for the new owner.

  21. 2025-05-03
    historical $639,000 234-char remark
    Show marketing remark (234 chars)

    Two family property near all the redevelopment in Long Branch. This home has a great rent roll and the first floor unit was recently renovated with new kitchen, bathroom and floors. Great tenants in place and ready for the new owner.

  22. 2015-10-01
    soldstatus $200,000
  23. 1998-12-28
    soldstatus $71,800
  24. 1997-11-17
    soldstatus $39,000
  25. 1987-11-20
    soldstatus $102,000
  26. 1985-02-01
    soldstatus $40,000

ⓘ 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
$7,239 · $603/mo
Projected year-2 tax
$11,712 · $976/mo
Expected delta
+$4,473/yr (+$373/mo · 61.8%)

ⓘ 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 (unshaded) · 73% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥93°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$74,007
− Mortgage interest
−$36,410
− Property taxes
−$7,239
− Insurance
−$3,250
− Repairs & maintenance
−$5,921
− Management
−$5,921
− Depreciation
−$18,909
Taxable loss
−$3,642
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$874
After-tax cash flow
$7,947/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
Long Branch Public School District
NCES district ID
3408940
Math proficiency
8% ▼ -18.00%
Reading proficiency
26% ▼ -8.00%
Median HH income
$51,405
Composite
15.49/100
National rank
#9307
State rank
#445 of 472 in NJ

Livability — Long Branch

Score
71/100
State rank
#243
US rank
#6700

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Long Branch, NJ
County
Monmouth County · 505,557 people
City population
32,917
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
32,917
Household income
$79,870
Rent vs Own
57.4% rent · 42.6% own
Severe rent burden
2347.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 54% Hispanic / Latino 23% Two or more races 12% Black 11% Native American 2% Asian 2%
Hispanic origin (detail)
Mexican 9% Puerto Rican 6%
Common ancestry
Estonian 10% Russian 3% Scotch-Irish 2%
Foreign-born
26% · Canada, Jamaica, China
Languages at home
65% English-only · Spanish 17% Other Indo-European 15% Russian/Polish/Slavic 1%

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
▼ -655.16%
Current HPI
405.7286
Rent YoY
▲ 3.91%
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

+1525.0% since first listed
12 events — show timeline
  • 2026-04-22 Relisted MOMLS
  • 2026-03-19 Pending MOMLS
  • 2026-03-18 Price Changed $649,999 MOMLS
  • 2026-03-18 Relisted MOMLS
  • 2025-08-15 Price Changed $599,999 MOMLS
  • 2025-05-09 Listed $639,000 MOMLS
  • 2025-05-03 Coming Soon $639,000 MOMLS
  • 2015-10-01 Sold (Public Records) $200,000 Public Records
  • 1998-12-28 Sold (Public Records) $71,800 Public Records
  • 1997-11-17 Sold (Public Records) $39,000 Public Records
  • 1987-11-20 Sold (Public Records) $102,000 Public Records
  • 1985-02-01 Sold (Public Records) $40,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $7,239 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…