CashFlowRE
Sign in Sign up
352 N Connecticut Ave
B Composite 71.47
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 +28.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • Rent growth +3.9/5.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$215,000

352 N Connecticut Ave · Atlantic City, NJ 08401
4 bd · 2.0 ba · 1,610 sqft · SingleFamily public records · 36 Days on market
Built 1900 Est $336k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 4-bedroom, 2-bath attached single-family home located in Atlantic City. This two-story property offers generously sized rooms, a functional layout, and plenty of space for comfortable living. Conveniently located near major roadways, shopping, dining, and Atlantic City attractions. Ideal for owner-occupants or investors. Schedule your showing today!

Key facts

  • Listed 35 days

Property features AI

Finance

  • Other: Not bank owned/foreclosure
  • Financial info: No financial details provided
  • HOA & community: No HOA information provided

Exterior

  • Parking: See remarks for exterior parking; No garage
  • Security: No security features provided
  • Utilities: Public water; Public sewer
  • Home design: Property listed for sale
  • Construction: No construction details provided
  • Exterior features: Lot dimensions approximately 19.5 x 100; Lot less than 1 acre; Not waterfront

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: Bedrooms not specified
  • Flooring: No flooring details provided
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Hot water heating; Window air conditioning units
  • Interior features: 7 total rooms
  • Laundry & utility: No laundry details provided

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 $215k.

Deal economics

  • At list price, monthly cash flow is $266 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $215k).
  • Recommended offer: $209k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 3.7% in Atlantic City — 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 55/100 on livability (#525 in NJ) — a working-class tenant base; expect higher turnover. Strengths: health & safety A; Watch: commute D, schools F, crime F.
  • Atlantic City School District (urban): math 9% / reading 26% proficiency, ranked #454 of 472 in NJ (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 85% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.5%/yr); 482 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 672 units permitted in Atlantic County in 2024 (258 in 5+ unit buildings).
  • At $2,715/mo this rent would consume 79% of the median local household income ($41k/yr) (locally 3414% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Atlantic County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 22y 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 $78k; list at $215k implies a 177% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $208,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.26%
Cap rate
10.16%
Cash-on-cash
13.80%
DSCR
1.61
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$336,490
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
611 N Connecticut Ave 0.26mi 3/2.5 (-1) 1,592 (-1%) 9mo $420,000 $264 72
531 Melrose Ave 0.07mi 3/2.0 (-1) 1,568 (-3%) 23mo $290,000 $185 68
226 N Massachusetts Ave 0.13mi 3/2.5 (-1) 1,694 (+5%) 16mo $225,000 $133 65
710 Sewell Ave 0.18mi 3/1.5 (-1) 1,546 (-4%) 16mo $162,500 $105 65
349 N North Carolina Ave 0.43mi 3/1.5 (-1) 1,750 (+9%) 11mo $249,900 $143 49
103 Chesapeake Bay Ct 0.31mi 3/2.0 (-1) 1,434 (-11%) 16mo $300,000 $209 49
500B Caspian Ave 0.12mi 3/1.5 (-1) 1,374 (-15%) 16mo $311,999 $227 49
114 N Maryland Ave 0.33mi 4/2.5 1,422 (-12%) 17mo $290,000 $204 49
407 Grammercy Pl 0.30mi 3/1.5 (-1) 1,416 (-12%) 13mo $345,000 $244 48
126 N New Hampshire Ave 0.37mi 3/2.5 (-1) 1,452 (-10%) 16mo $501,495 $345 46
304 Madison Ave 0.29mi 3/2.5 (-1) 1,452 (-10%) 22mo $240,000 $165 44
26 N New Hampshire Ave 0.42mi 3/2.5 (-1) 1,500 (-7%) 22mo $490,000 $327 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 · 5.52% rent growth · sell at horizon

5-year hold
IRR
-4.6%
Equity multiple
0.82×
Total profit
$-10,579
Equity at exit
$32,057
10-year hold
IRR
8.4%
Equity multiple
1.73×
Total profit
$44,221
Equity at exit
$18,589

Cash invested: $60,200 (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 08401

Home prices YoY
-7.0%
Rents YoY
5.5%
Active inventory
482
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,715 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$236 /mo · $2,829/yr
Insurance
$90
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$570
Net cashflow
$266

Break-even live

Break-even rent $2,379
Max offer price $215,000
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
$53,750
Closing costs
$6,450
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
513 Barrett Ave Unit A Atlantic City, NJ 4.0 3.5 2156 $3,500 $1.62 21d 1 0.28mi
10 Starboard Ct #10 Atlantic City, NJ 3.0 2.5 1680 $2,400 $1.43 13d 1 0.32mi
326 N Tennessee Ave Unit 2 Atlantic City, NJ 3.0 1.0 1815 $2,200 $1.21 13d 1 0.59mi
122 Dewey Pl Atlantic City, NJ 3.0 1.0 1250 $2,700 $2.16 21d 1 0.68mi
5217 Harbor Beach Blvd Brigantine, NJ 3.0 2.5 2200 $2,900 $1.32 21d 1 1.06mi
905 Keener Ave Atlantic City, NJ 3.0 1.0 1059 $1,900 $1.79 21d 1 1.09mi
2015 Grant Ave Atlantic City, NJ 3.0 1.0 1056 $2,325 $2.20 21d 1 1.10mi
1216 N Ohio Ave Atlantic City, NJ 5.0 2.0 1355 $2,900 $2.14 21d 1 1.11mi
2402 Auburn Ter Unit B Atlantic City, NJ 3.0 1.0 1893 $2,000 $1.06 21d 1 1.40mi
1532 Emerson Pl Fl Front Atlantic City, NJ 3.0 2.0 1200 $2,400 $2.00 13d 1 1.46mi
433 Albacore Ln Brigantine, NJ 3.0 2.5 1900 $2,750 $1.45 21d 1 1.50mi

Listing history 35 events

  1. 2026-06-19
    days on market $215,000 Active 36 DOM
  2. 2026-06-18
    days on market $215,000 Active 35 DOM
  3. 2026-06-17
    days on market $215,000 Active 34 DOM
  4. 2026-06-16
    days on market $215,000 Active 33 DOM
  5. 2026-06-15
    days on market $215,000 Active 32 DOM
  6. 2026-06-14
    days on market $215,000 Active 30 DOM
  7. 2026-06-13
    days on market $215,000 Active 29 DOM
  8. 2026-06-10
    days on market $215,000 Active 27 DOM
  9. 2026-06-09
    days on market $215,000 Active 26 DOM
  10. 2026-06-08
    days on market $215,000 Active 25 DOM
  11. 2026-06-07
    days on market $215,000 Active 24 DOM
  12. 2026-06-02
    days on market $215,000 Active 19 DOM
  13. 2026-06-01
    days on market $215,000 Active 18 DOM
  14. 2026-05-31
    days on market $215,000 Active 17 DOM
  15. 2026-05-30
    days on market $215,000 Active 16 DOM
  16. 2026-05-14
    listed $215,000 Active 360-char remark
    Show marketing remark (360 chars)

    Spacious 4-bedroom, 2-bath attached single-family home located in Atlantic City. This two-story property offers generously sized rooms, a functional layout, and plenty of space for comfortable living. Conveniently located near major roadways, shopping, dining, and Atlantic City attractions. Ideal for owner-occupants or investors. Schedule your showing today!

  17. 2026-05-14
    historical 360-char remark
    Show marketing remark (360 chars)

    Spacious 4-bedroom, 2-bath attached single-family home located in Atlantic City. This two-story property offers generously sized rooms, a functional layout, and plenty of space for comfortable living. Conveniently located near major roadways, shopping, dining, and Atlantic City attractions. Ideal for owner-occupants or investors. Schedule your showing today!

  18. 2026-03-26
    price $239,000 360-char remark
    Show marketing remark (360 chars)

    Spacious 4-bedroom, 2-bath attached single-family home located in Atlantic City. This two-story property offers generously sized rooms, a functional layout, and plenty of space for comfortable living. Conveniently located near major roadways, shopping, dining, and Atlantic City attractions. Ideal for owner-occupants or investors. Schedule your showing today!

  19. 2026-01-16
    listed $250,000 Active 360-char remark
    Show marketing remark (360 chars)

    Spacious 4-bedroom, 2-bath attached single-family home located in Atlantic City. This two-story property offers generously sized rooms, a functional layout, and plenty of space for comfortable living. Conveniently located near major roadways, shopping, dining, and Atlantic City attractions. Ideal for owner-occupants or investors. Schedule your showing today!

  20. 2022-07-26
    soldstatus $77,500 Sold
    Show marketing remark (177 chars)

    4 bedroom row home. 354 N. Connecticut is also available under MLS#552987. Own the whole building and do an Air bnb. Super LOW taxes, currently rented month to month for $1,400.

  21. 2022-02-04
    historical Under Contract
    Show marketing remark (177 chars)

    4 bedroom row home. 354 N. Connecticut is also available under MLS#552987. Own the whole building and do an Air bnb. Super LOW taxes, currently rented month to month for $1,400.

  22. 2022-01-27
    price $98,000
    Show marketing remark (177 chars)

    4 bedroom row home. 354 N. Connecticut is also available under MLS#552987. Own the whole building and do an Air bnb. Super LOW taxes, currently rented month to month for $1,400.

  23. 2021-09-03
    status Active
    Show marketing remark (177 chars)

    4 bedroom row home. 354 N. Connecticut is also available under MLS#552987. Own the whole building and do an Air bnb. Super LOW taxes, currently rented month to month for $1,400.

  24. 2021-08-03
    historical Under Contract
    Show marketing remark (177 chars)

    4 bedroom row home. 354 N. Connecticut is also available under MLS#552987. Own the whole building and do an Air bnb. Super LOW taxes, currently rented month to month for $1,400.

  25. 2021-07-27
    listed $99,000 Active
    Show marketing remark (177 chars)

    4 bedroom row home. 354 N. Connecticut is also available under MLS#552987. Own the whole building and do an Air bnb. Super LOW taxes, currently rented month to month for $1,400.

  26. 2020-07-19
    historical Under Contract
  27. 2020-07-15
    historical
  28. 2020-06-24
    listed $79,000 Active
  29. 2018-08-09
    historical
  30. 2018-02-08
    listed $95,000 Active
  31. 2004-08-26
    soldstatus $127,500
  32. 2004-08-05
    soldstatus $127,500
  33. 2004-07-09
    historical
  34. 2004-06-08
    listed $134,900
  35. 1997-10-24
    soldstatus $67,000

ⓘ 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
$2,829 · $236/mo
Projected year-2 tax
$4,091 · $341/mo
Expected delta
+$1,262/yr (+$105/mo · 44.6%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥94°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$32,583
− Mortgage interest
−$12,043
− Property taxes
−$2,829
− Insurance
−$6,194
− Repairs & maintenance
−$2,607
− Management
−$2,607
− Depreciation
−$6,255
Taxable income
$49
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$12
After-tax cash flow
$3,176/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
Atlantic City School District
NCES district ID
3400960
Math proficiency
9% ▼ -12.00%
Reading proficiency
26% ▼ -6.00%
Median HH income
$27,842
Composite
13.66/100
National rank
#9504
State rank
#454 of 472 in NJ

Livability — Atlantic City

Score
55/100
State rank
#525
US rank
#23095

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Atlantic City, NJ
County
Atlantic County · 143,611 people
City population
38,925
Metro
Atlantic City-Hammonton, NJ
Population (ZIP)
38,925
Household income
$41,126
Rent vs Own
69.8% rent · 30.2% own
Severe rent burden
3414.0

Population outlook (Atlantic County) Hauer SSP2

Today (2025)
268,948 people
By 2030
264,497 · -1.7%
By 2040
252,261 · -6.2%
By 2050
237,846 · -11.6%
By 2075
210,650 · -21.7%
By 2100
180,234 · -33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.75)
Race & ethnicity
Hispanic / Latino 32% Black 32% Asian 16% White 16% Two or more races 11% Native American 2%
Hispanic origin (detail)
Mexican 10% Puerto Rican 8% Dominican 8%
Common ancestry
Romanian 1% Scotch-Irish 1%
Foreign-born
29% · Canada, Vietnam, Jamaica
Languages at home
52% English-only · Spanish 30% Other Indo-European 8% Vietnamese 3%

Political lean MEDSL · Atlantic

2024 margin
Toss-up / Even · D 47.7% · R 50.7% · Other 1.6%
2008→2024 swing
-18.1pp toward R · 2008: 15.1pp · 2024: -3.0pp
All cycles
2024: R+3.0 2020: D+6.7 2016: D+6.2 2012: D+17.2 2008: D+15.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -26.82%
Current HPI
353.7827
Rent YoY
▲ 5.52%
Metro
Atlantic City-Hammonton, NJ
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+220.9% since first listed
20 events — show timeline
  • 2026-05-14 Listing Removed SJSRMLS
  • 2026-05-14 Listed $215,000 SJSRMLS
  • 2026-03-26 Price Changed $239,000 SJSRMLS
  • 2026-01-16 Listed $250,000 SJSRMLS
  • 2022-07-26 Sold (MLS) $77,500 SJSRMLS
  • 2022-02-04 Contingent SJSRMLS
  • 2022-01-27 Price Changed $98,000 SJSRMLS
  • 2021-09-03 Relisted SJSRMLS
  • 2021-08-03 Contingent SJSRMLS
  • 2021-07-27 Listed $99,000 SJSRMLS
  • 2020-07-19 Contingent SJSRMLS
  • 2020-07-15 Listing Removed SJSRMLS
  • 2020-06-24 Listed $79,000 SJSRMLS
  • 2018-08-09 Listing Removed SJSRMLS
  • 2018-02-08 Listed $95,000 SJSRMLS
  • 2004-08-26 Sold (Public Records) $127,500 Public Records
  • 2004-08-05 Sold (MLS) $127,500 SJSRMLS
  • 2004-07-09 Listing Removed SJSRMLS
  • 2004-06-08 Listed $134,900 SJSRMLS
  • 1997-10-24 Sold (Public Records) $67,000 Public Records

Property tax history

-3.1%/yr

Latest (2025): $2,829 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…