CashFlowRE
Sign in Sign up
33 Clementon Rd W
B- Composite 69.52
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

33 Clementon Rd W · Gibbsboro, NJ 08026
3 bd · 1.5 ba · 1,496 sqft · SingleFamily public records · 340 Days on market
Built 1965 8,999 sqft lot Est $353k · 33% under ↓ 6% since listing

🖨 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

SPACIOUS YARDCHARMING FRONT PORCHLARGE KITCHENCOZY WOOD-BURNING STOVEFULL BASEMENTCONVENIENTLY LOCATED

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

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/1.5-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.
Recommended offer $206,800 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
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

5-year hold
IRR
-2.7%
Equity multiple
0.90×
Total profit
$-6,802
Equity at exit
$35,039
10-year hold
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
Anti-eviction Act requires just-cause statewide; rent control in 100+ municipalities; one of the most tenant-friendly states.

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

Break-even rent $2,698
Max offer price $235,000
Occupancy floor 80%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $235,000 Active 340 DOM
  2. 2026-06-17
    days on market $235,000 Active 339 DOM
  3. 2026-06-16
    days on market $235,000 Active 338 DOM
  4. 2026-06-15
    days on market $235,000 Active 337 DOM
  5. 2026-06-13
    days on market $235,000 Active 335 DOM
  6. 2026-06-13
    days on market $235,000 Active 334 DOM
  7. 2026-06-09
    days on market $235,000 Active 331 DOM
  8. 2026-06-08
    days on market $235,000 Active 330 DOM
  9. 2026-06-07
    days on market $235,000 Active 329 DOM
  10. 2026-06-04
    days on market $235,000 Active 326 DOM
  11. 2026-06-03
    days on market $235,000 Active 325 DOM
  12. 2026-06-02
    days on market $235,000 Active 324 DOM
  13. 2026-06-01
    days on market $235,000 Active 323 DOM
  14. 2026-05-31
    days on market $235,000 Active 322 DOM
  15. 2026-05-15
    price $235,000
  16. 2026-04-07
    status Active
  17. 2026-03-10
    status Pending
  18. 2026-02-18
    price $245,000
  19. 2025-12-18
    price $260,000
  20. 2025-12-17
    status Active
  21. 2025-12-15
    historical
  22. 2025-10-22
    price $275,000
  23. 2025-07-24
    price $285,000
  24. 2025-06-13
    listed $295,000 Active
  25. 2024-11-01
    historical
  26. 2024-05-06
    listed $250,000 Active
  27. 2024-04-19
    historical

ⓘ 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
combined federal + state — saved on this device
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

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

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

Price history

-6.0% since first listed
13 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%/yr

Latest (2025): $9,615 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…