CashFlowRE
Sign in Sign up
No image
B Composite 74.88
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.7/10.0
  • Schools +0.7/10.0

$129,999

627 York St · Camden, NJ 08102
3 bd · 1.0 ba · 1,494 sqft · SingleFamily public records · 226 Days on market
Built 1909 Est $239k · 46% under ↓ 7% since listing

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

Listing remarks MLS

INVESTOR ALERT. .. PRICED REDUCED FOR QUICK SALE!!!!!Discover a prime investment opportunity with this charming 3-bedroom, 1-bathroom townhouse built in 1909. This traditional brick property boasts a solid structure and a poured concrete basement, offering potential for additional living space or storage. With off-street parking, convenience is at your doorstep, enhancing its rental appeal. Located in a desirable area with no HOA fees, this property presents a low-maintenance investment option. The interior layout is versatile, allowing for easy customization to attract tenants or future buyers. The absence of a pool and extensive amenities means lower upkeep costs, maximizing your return on investment. With the local real estate market showing steady growth, this townhouse is poised for appreciation. Whether you're looking to add to your portfolio or enter the rental market, this property offers a solid foundation for generating consistent cash flow. Don't miss out on this opportunity to secure a valuable asset in a thriving community.

Key facts

  • Solid foundation
  • No hoa fees
  • Off-street parking

Tags

POURED CONCRETE BASEMENTOFF-STREET PARKINGNO HOA FEESVERSATILE INTERIOR LAYOUTSOLID FOUNDATION

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/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.2% vs local median 7.1% in Camden — 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 70/100 on livability (#262 in NJ) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A; Watch: schools F, crime F, employment F.
  • Camden City School District (urban): math 3% / reading 16% proficiency, ranked #472 of 472 in NJ (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 24 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).
  • At $2,912/mo this rent would consume 103% of the median local household income ($34k/yr) (locally 562% 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 $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Camden County population projected to shrink 8% 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 $36k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 226 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $114,399 (12.0% below list)

Questions for the listing agent

  1. It's been on market 226 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 1909 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.24%
Cap rate
20.21%
Cash-on-cash
49.72%
DSCR
3.21
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$239,040
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
941 Vine St 0.29mi 3/1.5 1,400 (-6%) 22mo $218,000 $156 56
911 N 2nd St 0.37mi 4/1.0 (+1) 1,320 (-12%) 12mo $210,940 $160 48

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
47.4%
Equity multiple
3.06×
Total profit
$74,967
Equity at exit
$19,383
10-year hold
IRR
53.1%
Equity multiple
6.19×
Total profit
$188,878
Equity at exit
$11,240

Cash invested: $36,400 (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 08102

Home prices YoY
-4.3%
Active inventory
24
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$2,912 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$57 /mo · $678/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$612
Net cashflow
$1,508

Break-even live

Break-even rent $1,003
Max offer price $129,999
Occupancy floor 43%

Sensitivity live

Price -10% $1,582 -5% $1,545 +0% $1,508 +5% $1,471 +10% $1,435
Rent -10% $1,278 -5% $1,393 +0% $1,508 +5% $1,623 +10% $1,738
Rate -1.0pp $1,574 -0.5pp $1,541 base $1,508 +0.5pp $1,474 +1.0pp $1,440

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
$32,500
Closing costs
$3,900
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
331 Point St Camden, NJ 3.0 1.0 1000 $1,900 $1.90 19d 1 0.63mi
1 Market St Camden, NJ 3.0 1.0–2.0 1190 $2,456 $2.06 2d 15 0.71mi
440 Henry St Camden, NJ 3.0 1.5 1224 $2,200 $1.80 25d 1 1.02mi
727 Berkley St Camden, NJ 2.0 1.5 1008 $1,660 $1.65 25d 1 1.03mi
537 Newton Ave Camden, NJ 2.0 1.0 1092 $1,500 $1.37 13d 1 1.09mi
537 Newton Ave Camden, NJ 2.0 1.0 1092 $1,500 $1.37 19d 1 1.09mi
1325 N Beach St Philadelphia, PA 1.0–2.0 1.0–2.0 859 $4,039 $4.70 2d 10 1.11mi
501 N Christopher Columbus Blvd Philadelphia, PA 1.0–3.0 1.0–3.0 1062 $5,148 $4.85 2d 100 1.11mi
708 Royden St Camden, NJ 3.0 1.0 1113 $1,595 $1.43 18d 1 1.13mi
609 Henry St Camden, NJ 3.0 1.0 1290 $1,600 $1.24 25d 1 1.18mi
1130 N Delaware Ave Philadelphia, PA 2.0 1.0–2.5 1194 $3,600 $3.01 11d 12 1.18mi
503 N Christopher Columbus Blvd Unit TOWNHOUSE Philadelphia, PA 2.0 2.5 1311 $3,610 $2.75 3d 1 1.18mi
503 N Christopher Columbus Blvd Unit 1503 Philadelphia, PA 3.0 2.5 1450 $3,825 $2.64 6d 1 1.18mi
503 N Christopher Columbus Blvd Unit TOWNHOUSE Philadelphia, PA 2.0 2.5 1311 $4,593 $3.50 2d 1 1.18mi
700 N Delaware Ave Philadelphia, PA 3.0 2.0 1067 $5,110 $4.79 2d 166 1.27mi
1509 Park Blvd Camden, NJ 1.0–2.0 1.0 1075 $1,650 $1.53 25d 1 1.41mi
1055 Kenwood Ave Camden, NJ 4.0 1.0 1088 $1,875 $1.72 25d 1 1.42mi
205 Race St Philadelphia, PA 2.0 1.0–2.0 728 $3,524 $4.84 3d 14 1.44mi
200 Spring Garden St Philadelphia, PA 2.0 1.0–2.0 694 $4,049 $5.83 17d 13 1.45mi
209 Vine St Philadelphia, PA 1.0–3.0 1.0–2.0 991 $4,325 $4.36 2d 4 1.45mi
23 W Girard Ave Philadelphia, PA 1.0–2.0 1.0–2.0 907 $3,540 $3.90 2d 16 1.47mi

Listing history 16 events

  1. 2026-06-18
    days on market $129,999 Active 226 DOM
  2. 2026-06-17
    days on market $129,999 Active 225 DOM
  3. 2026-06-16
    days on market $129,999 Active 224 DOM
  4. 2026-06-15
    days on market $129,999 Active 223 DOM
  5. 2026-06-13
    days on market $129,999 Active 221 DOM
  6. 2026-06-13
    days on market $129,999 Active 220 DOM
  7. 2026-06-09
    days on market $129,999 Active 217 DOM
  8. 2026-06-08
    days on market $129,999 Active 216 DOM
  9. 2026-06-07
    days on market $129,999 Active 215 DOM
  10. 2026-06-04
    days on market $129,999 Active 212 DOM
  11. 2026-06-03
    days on market $129,999 Active 211 DOM
  12. 2026-06-02
    days on market $129,999 Active 210 DOM
  13. 2026-06-01
    days on market $129,999 Active 209 DOM
  14. 2026-05-31
    days on market $129,999 Active 208 DOM
  15. 2025-11-07
    price $129,999 1052-char remark
    Show marketing remark (1052 chars)

    INVESTOR ALERT. .. PRICED REDUCED FOR QUICK SALE!!!!!Discover a prime investment opportunity with this charming 3-bedroom, 1-bathroom townhouse built in 1909. This traditional brick property boasts a solid structure and a poured concrete basement, offering potential for additional living space or storage. With off-street parking, convenience is at your doorstep, enhancing its rental appeal. Located in a desirable area with no HOA fees, this property presents a low-maintenance investment option. The interior layout is versatile, allowing for easy customization to attract tenants or future buyers. The absence of a pool and extensive amenities means lower upkeep costs, maximizing your return on investment. With the local real estate market showing steady growth, this townhouse is poised for appreciation. Whether you're looking to add to your portfolio or enter the rental market, this property offers a solid foundation for generating consistent cash flow. Don't miss out on this opportunity to secure a valuable asset in a thriving community.

  16. 2025-11-04
    listed $139,999 Active 1052-char remark
    Show marketing remark (1052 chars)

    INVESTOR ALERT. .. PRICED REDUCED FOR QUICK SALE!!!!!Discover a prime investment opportunity with this charming 3-bedroom, 1-bathroom townhouse built in 1909. This traditional brick property boasts a solid structure and a poured concrete basement, offering potential for additional living space or storage. With off-street parking, convenience is at your doorstep, enhancing its rental appeal. Located in a desirable area with no HOA fees, this property presents a low-maintenance investment option. The interior layout is versatile, allowing for easy customization to attract tenants or future buyers. The absence of a pool and extensive amenities means lower upkeep costs, maximizing your return on investment. With the local real estate market showing steady growth, this townhouse is poised for appreciation. Whether you're looking to add to your portfolio or enter the rental market, this property offers a solid foundation for generating consistent cash flow. Don't miss out on this opportunity to secure a valuable asset in a thriving community.

ⓘ 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
$678 · $57/mo
Projected year-2 tax
$1,958 · $163/mo
Expected delta
+$1,279/yr (+$107/mo · 188.6%)

ⓘ 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 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 4/10 Moderate 5 unhealthy d/yr today · 6 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
$34,945
− Mortgage interest
−$7,282
− Property taxes
−$678
− Insurance
−$650
− Repairs & maintenance
−$2,796
− Management
−$2,796
− Depreciation
−$3,782
Taxable income
$16,962
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,071
After-tax cash flow
$14,027/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
Camden City School District
NCES district ID
3402640
Math proficiency
3% ▼ -6.00%
Reading proficiency
16% ▬ 0.00%
Median HH income
$25,845
Composite
6.85/100
National rank
#9981
State rank
#472 of 472 in NJ

Livability — Camden

Score
70/100
State rank
#262
US rank
#7721

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camden, NJ
County
Camden County · 407,624 people
City population
20,865
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
8,292
Household income
$33,852
Rent vs Own
76.4% rent · 23.6% own
Severe rent burden
562.0

Population outlook (Camden County) Hauer SSP2

Today (2025)
507,964 people
By 2030
502,182 · -1.1%
By 2040
485,602 · -4.4%
By 2050
465,630 · -8.3%
By 2075
419,986 · -17.3%
By 2100
369,492 · -27.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (64%)
Race & ethnicity
Hispanic / Latino 64% Black 20% Two or more races 14% White 13% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 40% Dominican 14%
Common ancestry
Romanian 2% Hispanic 1% Serbian 1%
Foreign-born
13% · Canada
Languages at home
48% English-only · Spanish 50%

Political lean MEDSL · Camden

2024 margin
Strong D (+27.4) · D 63.0% · R 35.5% · Other 1.5%
2008→2024 swing
-8.8pp toward R · 2008: 36.2pp · 2024: 27.4pp
All cycles
2024: D+27.4 2020: D+33.5 2016: D+32.4 2012: D+36.6 2008: D+36.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -8.61%
Current HPI
192.0092
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

-7.1% since first listed
2 events — show timeline
  • 2025-11-07 Price Changed $129,999 BRIGHT MLS
  • 2025-11-04 Listed $139,999 BRIGHT MLS

Property tax history

+5.9%/yr

Latest (2025): $678 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…