CashFlowRE
Sign in Sign up
300 Hand Ave
C Composite 59.52
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 +21.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.3/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$300,000

300 Hand Ave · Cape May Court House, NJ 08210
4 bd · 2.0 ba · 1,614 sqft · SingleFamily public records · 14 Days on market
Built 1890 Est $445k · 33% under

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

Listing remarks MLS

RARE OPPORTUNITY for the right person to own a four bedroom, two bath home in Court House at well below market value. While located within easy walking distance of the downtown shopping area the home site has a country feel with older trees and song birds. It's also convenently situated to enjoy the nearby Cape May county beaches and attractions. The home itself has plenty of room for a growing family. As a BONUS there is an out building with electric and heat that is perfect for the hobbyist or perhaps a husband looking for a man cave to call home. It's potential as a rental INVESTMENT INCOME property should also be taken into consideration. Easy to see. Call for your appointment today

Key facts

  • Built 1890
  • Listed 14 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 $300k.

Deal economics

  • At list price, monthly cash flow is $454 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $300k).
  • Cap rate 8.1% vs local median 2.7% in Cape May Court House — 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 67/100 on livability (#323 in NJ) — a middle-class / working-renter tenant base. Strengths: crime A-, housing B+, health & safety B+; Watch: amenities F, commute F, cost of living F.
  • Middle Township Public School District (suburban): math 15% / reading 38% proficiency, ranked #372 of 472 in NJ (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 148 active listings in the ZIP; 877 units permitted in Cape May County in 2024 (35 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.
  • Cape May County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 10y 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 $145k; list at $300k implies a 107% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $300,000

Questions for the listing agent

  1. Built in 1890 — 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. 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.
  4. 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.
  5. 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
1.03%
Cap rate
8.11%
Cash-on-cash
6.49%
DSCR
1.29
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$445,464
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
300 Hand Ave 0.00mi 4/2.0 1,614 (0%) 1mo $276,000 $171 99
9 Goshen Rd 0.13mi 4/2.0 1,638 (+2%) 8mo $430,000 $263 85
215 S Boyd St 0.28mi 3/2.0 (-1) 1,596 (-1%) 6mo $655,000 $410 75
307 Mechanic St 0.08mi 3/2.5 (-1) 1,440 (-11%) 16mo $430,000 $299 58
14 W Atlantic Ave 0.41mi 3/2.0 (-1) 1,436 (-11%) 1mo $465,000 $324 56
20 E Mechanic St 0.51mi 3/1.0 (-1) 1,652 (+2%) 8mo $325,000 $197 56
211 S Boyd St 0.27mi 3/1.0 (-1) 1,649 (+2%) 23mo $455,000 $276 56
26 Crest Rd 0.63mi 3/3.0 (-1) 1,624 (+1%) 7mo $466,277 $287 55
11 Country Dr 0.39mi 4/2.5 1,833 (+14%) 6mo $459,000 $250 52
19 Winding Way 0.74mi 3/2.0 (-1) 1,632 (+1%) 13mo $550,000 $337 48
309 3rd St 0.66mi 3/2.0 (-1) 1,728 (+7%) 17mo $395,000 $229 38

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
-6.3%
Equity multiple
0.77×
Total profit
$-19,683
Equity at exit
$44,731
10-year hold
IRR
3.3%
Equity multiple
1.24×
Total profit
$20,093
Equity at exit
$25,939

Cash invested: $84,000 (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 08210

Home prices YoY
-22.3%
Active inventory
148
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$3,089 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$288 /mo · $3,451/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$649
Net cashflow
$454

Break-even live

Break-even rent $2,514
Max offer price $300,000
Occupancy floor 80%

Sensitivity live

Price -10% $624 -5% $539 +0% $454 +5% $369 +10% $285
Rent -10% $210 -5% $332 +0% $454 +5% $576 +10% $698
Rate -1.0pp $605 -0.5pp $531 base $454 +0.5pp $377 +1.0pp $298

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
$75,000
Closing costs
$9,000
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 9 events

  1. 2026-04-08
    status Under Contract
  2. 2026-03-25
    listed $300,000 Active
  3. 2026-03-23
    listed $300,000
  4. 2016-11-08
    soldstatus $145,000
  5. 2016-10-26
    soldstatus $145,000 Sold In-House 695-char remark
    Show marketing remark (695 chars)

    RARE OPPORTUNITY for the right person to own a four bedroom, two bath home in Court House at well below market value. While located within easy walking distance of the downtown shopping area the home site has a country feel with older trees and song birds. It's also convenently situated to enjoy the nearby Cape May county beaches and attractions. The home itself has plenty of room for a growing family. As a BONUS there is an out building with electric and heat that is perfect for the hobbyist or perhaps a husband looking for a man cave to call home. It's potential as a rental INVESTMENT INCOME property should also be taken into consideration. Easy to see. Call for your appointment today

  6. 2016-08-31
    status Under Contract 695-char remark
    Show marketing remark (695 chars)

    RARE OPPORTUNITY for the right person to own a four bedroom, two bath home in Court House at well below market value. While located within easy walking distance of the downtown shopping area the home site has a country feel with older trees and song birds. It's also convenently situated to enjoy the nearby Cape May county beaches and attractions. The home itself has plenty of room for a growing family. As a BONUS there is an out building with electric and heat that is perfect for the hobbyist or perhaps a husband looking for a man cave to call home. It's potential as a rental INVESTMENT INCOME property should also be taken into consideration. Easy to see. Call for your appointment today

  7. 2016-07-01
    historical Under Contract Con/Show 695-char remark
    Show marketing remark (695 chars)

    RARE OPPORTUNITY for the right person to own a four bedroom, two bath home in Court House at well below market value. While located within easy walking distance of the downtown shopping area the home site has a country feel with older trees and song birds. It's also convenently situated to enjoy the nearby Cape May county beaches and attractions. The home itself has plenty of room for a growing family. As a BONUS there is an out building with electric and heat that is perfect for the hobbyist or perhaps a husband looking for a man cave to call home. It's potential as a rental INVESTMENT INCOME property should also be taken into consideration. Easy to see. Call for your appointment today

  8. 2016-06-15
    price $149,900 695-char remark
    Show marketing remark (695 chars)

    RARE OPPORTUNITY for the right person to own a four bedroom, two bath home in Court House at well below market value. While located within easy walking distance of the downtown shopping area the home site has a country feel with older trees and song birds. It's also convenently situated to enjoy the nearby Cape May county beaches and attractions. The home itself has plenty of room for a growing family. As a BONUS there is an out building with electric and heat that is perfect for the hobbyist or perhaps a husband looking for a man cave to call home. It's potential as a rental INVESTMENT INCOME property should also be taken into consideration. Easy to see. Call for your appointment today

  9. 2016-04-11
    listed $159,900 Active 695-char remark
    Show marketing remark (695 chars)

    RARE OPPORTUNITY for the right person to own a four bedroom, two bath home in Court House at well below market value. While located within easy walking distance of the downtown shopping area the home site has a country feel with older trees and song birds. It's also convenently situated to enjoy the nearby Cape May county beaches and attractions. The home itself has plenty of room for a growing family. As a BONUS there is an out building with electric and heat that is perfect for the hobbyist or perhaps a husband looking for a man cave to call home. It's potential as a rental INVESTMENT INCOME property should also be taken into consideration. Easy to see. Call for your appointment today

ⓘ 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
$3,451 · $288/mo
Projected year-2 tax
$5,460 · $455/mo
Expected delta
+$2,010/yr (+$167/mo · 58.2%)

ⓘ 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 8/10 Severe 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$37,065
− Mortgage interest
−$16,805
− Property taxes
−$3,451
− Insurance
−$1,500
− Repairs & maintenance
−$2,965
− Management
−$2,965
− Depreciation
−$8,727
Taxable income
$652
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$157
After-tax cash flow
$5,296/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
Middle Township Public School District
NCES district ID
3410020
Math proficiency
15% ▼ -18.00%
Reading proficiency
38% ▼ -7.00%
Median HH income
$59,228
Composite
24.09/100
National rank
#7754
State rank
#372 of 472 in NJ

Livability — Cape May Court House

Score
67/100
State rank
#323
US rank
#10157

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cape May Court House, NJ
Population (ZIP)
17,278

Population outlook (Cape May County) Hauer SSP2

Today (2025)
88,234 people
By 2030
84,144 · -4.6%
By 2040
75,146 · -14.8%
By 2050
67,389 · -23.6%
By 2075
55,732 · -36.8%
By 2100
44,972 · -49.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 8% Black 7% Two or more races 6% Asian 2%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 6% Subsaharan African 1% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 4% Other Indo-European 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Cape May

2024 margin
R (+19.2) · D 39.7% · R 58.9% · Other 1.4%
2008→2024 swing
-10.6pp toward R · 2008: -8.7pp · 2024: -19.2pp
All cycles
2024: R+19.2 2020: R+15.9 2016: R+19.9 2012: R+8.9 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -100.23%
Current HPI
349.1624
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

+87.6% since first listed
9 events — show timeline
  • 2026-04-08 Pending CMCMLS
  • 2026-03-25 Listed $300,000 CMCMLS
  • 2026-03-23 Listed $300,000 CMCMLS
  • 2016-11-08 Sold (Public Records) $145,000 Public Records
  • 2016-10-26 Sold (MLS) $145,000 CMCMLS
  • 2016-08-31 Pending CMCMLS
  • 2016-07-01 Contingent CMCMLS
  • 2016-06-15 Price Changed $149,900 CMCMLS
  • 2016-04-11 Listed $159,900 CMCMLS

Property tax history

-0.1%/yr

Latest (2025): $3,451 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…