33 Clementon Rd W · Gibbsboro, NJ
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $526 – $976
Heat risk 6/10 · Moderate
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 61.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +24.6/30.0
- ARV discount +15.0/15.0
- 1% rule +9.1/10.0
- DSCR +7.9/10.0
- Schools +4.1/10.0
- Livability +3.8/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$235,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks
Welcome to 33 Clementon Rd! This 3-bedroom, 1.5-bath home is nestled in a quiet section of Gibbsboro and offers a spacious yard and a charming front porch. Inside, you'll find a bright and welcoming living room, a large kitchen with plenty of cabinet and counter space, and a cozy wood-burning stove that adds character and warmth. The bedrooms are generously sized, offering comfort and flexibility. A full basement provides additional room for storage or a potential workspace. With some personal touches and imagination, this home is full of opportunity. Conveniently located near major roadways, shopping, and a variety of restaurants. Schedule your private showing today!
Key facts
- Spacious yard
- Charming front porch
- Large kitchen
Tags
Property features AI
Exterior
- Parking: Driveway
- Utilities: Public water; Public sewer; Natural gas for heating and hot water
- Home design: Detached structure; Pitched roof; Frame construction
- Construction: Built year source: Assessor; Block foundation; Above-grade and below-grade structures
- Exterior features: Lot dimensions approximately 60 x 150; No tidal water
Interior
- Kitchen: Kitchen (appliances not specified)
- Bedrooms: Three bedrooms on the upper level
- Bathrooms: One full bathroom (upper level); One half bathroom (main level)
- Heating & cooling: 90% forced air heating; Window cooling units (electric)
- Interior features: Unfinished basement; Living room; Kitchen
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.5-bath single-family listed at $235k.
Deal economics
- At list price, monthly cash flow is $485 ($6k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $235k).
- Recommended offer: $207k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.8% vs local median 3.7% in Gibbsboro — 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 75/100 on livability (#156 in NJ, #4,007 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime B+; Watch: amenities F, commute F, cost of living F.
- Gibbsboro Elementary School (suburban): math 35% / reading 50% proficiency, ranked #431 of 612 in NJ (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 9% free/reduced lunch — higher-income household profile.
- Market conditions: 52 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,018 units permitted in Camden County in 2024 (509 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 $7k 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.
Negotiation context
- It's been on market 340 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 2y ago; this cycle's ask has dropped $60k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: property tax is 4.1% of price.
- Climate carrying-cost: major wind risk, 61% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 340 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 1.41% ✓
- Cap rate
- 8.77%
- Cash-on-cash
- 8.85%
- DSCR
- 1.39
- GRM
- 5.9
CMA / ARV
- ARV (on-the-fly)
- $353,056
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 38 Clementon Rd W Rd W | 0.03mi | 2/1.0 (-1) | 1,496 (0%) | 19mo | $340,000 | $227 | 76 |
| 20 United States Ave E | 0.26mi | 4/2.0 (+1) | 1,602 (+7%) | 7mo | $330,000 | $206 | 63 |
| 34 Kirkwood Rd | 0.20mi | 3/2.0 | 1,342 (-10%) | 13mo | $386,000 | $288 | 61 |
| 37 Cedarcroft Rd | 0.40mi | 3/2.0 | 1,474 (-2%) | 24mo | $391,000 | $265 | 57 |
| 18 Kirkwood Rd | 0.14mi | 3/1.5 | 1,680 (+12%) | 21mo | $310,000 | $185 | 55 |
| 42 Winding Way | 0.52mi | 3/1.5 | 1,690 (+13%) | 2mo | $290,000 | $172 | 52 |
| 20 Old Egg Harbor Rd | 0.57mi | 3/1.5 | 1,390 (-7%) | 13mo | $450,000 | $324 | 51 |
| 50 Norcross Rd | 0.71mi | 3/2.0 | 1,465 (-2%) | 17mo | $329,000 | $225 | 48 |
| 4 Chatham Rd | 0.42mi | 4/2.5 (+1) | 1,587 (+6%) | 20mo | $420,000 | $265 | 44 |
| 14 Winding Way | 0.63mi | 3/1.5 | 1,599 (+7%) | 23mo | $389,000 | $243 | 40 |
| 101 Old Egg Harbor Rd | 0.58mi | 3/2.0 | 1,650 (+10%) | 20mo | $370,000 | $224 | 37 |
| 7 Winding Way | 0.60mi | 4/2.0 (+1) | 1,590 (+6%) | 22mo | $376,000 | $236 | 37 |
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
- IRR
- -2.7%
- Equity multiple
- 0.90×
- Total profit
- $-6,802
- Equity at exit
- $35,039
- IRR
- 7.1%
- Equity multiple
- 1.54×
- Total profit
- $35,358
- Equity at exit
- $20,319
Cash invested: $65,800 (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
ZIP-level market 08026
- Home prices YoY
- -22.1%
- Active inventory
- 52
- Price-to-rent
- 5.9×
Monthly cashflow live
- Estimated rent
- $3,313 medium interval (Pro) →
- Mortgage (P&I)
- −$1,232
- Tax from tax record
- −$801 /mo · $9,615/yr
- Insurance
- −$98
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$696
- Net cashflow
- $485
Break-even live
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
- $58,750
- Closing costs
- $7,050
- 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 4 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 23 Clementon Rd W Gibbsboro, NJ | 3.0 | 2.5 | 1763 | $3,400 | $1.93 | 1d | 1 | 0.06mi |
| 23 Clementon Rd E Unit 1 Gibbsboro, NJ | 3.0 | 2.5 | 1763 | $3,400 | $1.93 | 1d | 1 | 0.25mi |
| 136 Colonial Sq Lindenwold, NJ | 3.0 | 1.5 | 1380 | $1,950 | $1.41 | 24d | 1 | 1.21mi |
| 1256 Kirkwood-gibbsboro R Voorhees, NJ | 2.0 | 2.0 | 1738 | $1,050 | $0.60 | 22d | 1 | 1.26mi |
Listing history 27 events
-
2026-06-18days on market $235,000 Active 340 DOM
-
2026-06-17days on market $235,000 Active 339 DOM
-
2026-06-16days on market $235,000 Active 338 DOM
-
2026-06-15days on market $235,000 Active 337 DOM
-
2026-06-13days on market $235,000 Active 335 DOM
-
2026-06-13days on market $235,000 Active 334 DOM
-
2026-06-09days on market $235,000 Active 331 DOM
-
2026-06-08days on market $235,000 Active 330 DOM
-
2026-06-07days on market $235,000 Active 329 DOM
-
2026-06-04days on market $235,000 Active 326 DOM
-
2026-06-03days on market $235,000 Active 325 DOM
-
2026-06-02days on market $235,000 Active 324 DOM
-
2026-06-01days on market $235,000 Active 323 DOM
-
2026-05-31days on market $235,000 Active 322 DOM
-
2026-05-15price $235,000
-
2026-04-07status Active
-
2026-03-10status Pending
-
2026-02-18price $245,000
-
2025-12-18price $260,000
-
2025-12-17status Active
-
2025-12-15historical
-
2025-10-22price $275,000
-
2025-07-24price $285,000
-
2025-06-13$295,000 Active
-
2024-11-01historical
-
2024-05-06$250,000 Active
-
2024-04-19historical
ⓘ 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
- $9,615 · $801/mo
- Projected year-2 tax
- $9,615 · $801/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ 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 6/10 Major 7 d/yr ≥104°F today · 14 d/yr by 30 yrs out
- Wind 6/10 Major 61% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 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
- $39,751
- − Mortgage interest
- −$13,164
- − Property taxes
- −$9,615
- − Insurance
- −$1,175
- − Repairs & maintenance
- −$3,180
- − Management
- −$3,180
- − Depreciation
- −$6,836
- Taxable income
- $2,601
- Est. tax owed @ 24.0%
- −$624
- After-tax cash flow
- $5,201/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
- Gibbsboro Elementary School
- NCES district ID
- 3405850
- Math proficiency
- 35% ▬ 0.00%
- Reading proficiency
- 50% ▲ 15.00%
- Median HH income
- $77,039
- Composite
- 41.44/100
- National rank
- #7299
- State rank
- #431 of 612 in NJ
Livability — Gibbsboro
- Score
- 75/100
- State rank
- #156
- US rank
- #4007
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Gibbsboro, NJ
- City population
- 2,337
- Population (ZIP)
- 2,337
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
- Predominantly White (81%)
- Race & ethnicity
- White 81% Hispanic / Latino 9% Two or more races 6% Black 4% Asian 4%
- Hispanic origin (detail)
- Puerto Rican 6%
- Common ancestry
- Romanian 6% Italian 6% Scotch-Irish 2%
- Foreign-born
- 5% · Canada, China
- Languages at home
- 90% English-only · Spanish 3% Other Indo-European 2% Arabic 2%
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
- ▼ -95.46%
- Current HPI
- 337.1189
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- ▲ 2.05%
- F500 in state
- 34
Industry mix (Fortune 500 HQ in NJ)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Consumer Goods | 3 | $31B |
|
||
| Pharmaceuticals | 2 | $153B |
|
||
| Technology | 2 | $21B |
|
||
| Insurance | 2 | $20B |
|
||
| Healthcare | 2 | $19B |
|
||
| Financial Services | 1 | $70B |
|
||
Price history
-6.0% since first listed13 events — show timeline
- 2026-05-15 Price Changed $235,000 BRIGHT MLS
- 2026-04-07 Relisted — BRIGHT MLS
- 2026-03-10 Pending — BRIGHT MLS
- 2026-02-18 Price Changed $245,000 BRIGHT MLS
- 2025-12-18 Price Changed $260,000 BRIGHT MLS
- 2025-12-17 Relisted — BRIGHT MLS
- 2025-12-15 Listing Removed — BRIGHT MLS
- 2025-10-22 Price Changed $275,000 BRIGHT MLS
- 2025-07-24 Price Changed $285,000 BRIGHT MLS
- 2025-06-13 Listed $295,000 BRIGHT MLS
- 2024-11-01 Listing Removed — BRIGHT MLS
- 2024-05-06 Listed $250,000 BRIGHT MLS
- 2024-04-19 Coming Soon — BRIGHT MLS
Property tax history
+3.8%/yrLatest (2025): $9,615 · +5.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…