CashFlowRE
Sign in Sign up
243D Jefferson Ct
C- Composite 52.75
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 +20.6/30.0
  • 1% rule +7.9/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$175,000

243D Jefferson Ct · Lakewood, NJ 08701
2 bd · 1.0 ba · 1,036 sqft · Condo public records · 116 Days on market
Built 1968 $402/mo HOA · 18% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this well-maintained Baronet model in the desirable 55+ Leisure Village community, where comfort, convenience & an active lifestyle come together. This charming 2-BR, 1-BA home offers an inviting layout & thoughtful features throughout.Enjoy your morning coffee or unwind in the evening on the heated front porch, the perfect spot to relax year-round. Inside, you'll find a bright & airy living/dining area that flows seamlessly into a spacious Eat-in Kitchen featuring light oak cabinetry & newer appliances. Beautiful lake just steps away. Ideally located near the GSP, shopping, dining & the Jersey Shore, this home puts everything you need within easy reach. Leisure Village also offers a wide array of amenities and activities designed for active adults.

Key facts

  • Eat-in kitchen
  • Light oak cabinetry
  • Heated front porch

Tags

HEATED FRONT PORCHEAT-IN KITCHENLIGHT OAK CABINETRYLEISURE VILLAGE AMENITIES

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 2-bed/1.0-bath condo listed at $175k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $159k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 2.9% in Lakewood — 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 65/100 on livability (#382 in NJ) — a middle-class / working-renter tenant base. Strengths: crime A+, health & safety A+; Watch: employment C-, schools D+, amenities F.
  • Lakewood Township School District (suburban): math 17% / reading 28% proficiency, ranked #417 of 472 in NJ (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 419 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 4,434 units permitted in Ocean County in 2024 (868 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Ocean 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 116 days — a 9% lower offer ($159k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 27y ago; this cycle's ask has dropped $24k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $59k; list at $175k implies a 197% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 67% 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 $159,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 116 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.29%
Cap rate
7.90%
Cash-on-cash
5.74%
DSCR
1.26
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-13,194
Equity at exit
$26,093
10-year hold
IRR
2.5%
Equity multiple
1.18×
Total profit
$8,713
Equity at exit
$15,131

Cash invested: $49,000 (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 08701

Active inventory
419
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$2,259 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$158 /mo · $1,896/yr
Insurance
$73
HOA
$402
Vacancy / Maint / Mgmt
$474
Net cashflow
$234

Break-even live

Break-even rent $1,963
Max offer price $175,000
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
$43,750
Closing costs
$5,250
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
278C Kingston Ct Lakewood, NJ 2.0 1.0 1000 $2,250 $2.25 2d 1 0.16mi
106A Edinburgh Ln Lakewood, NJ 2.0 1.0 858 $2,200 $2.56 17d 1 0.34mi
47L Cambridge Ct Lakewood, NJ 2.0 1.0 841 $1,795 $2.13 24d 1 0.38mi
1305 Marshall St Lakewood, NJ 3.0 1.0 1168 $2,900 $2.48 7d 1 0.47mi
341B Canterbury Ct Lakewood, NJ 2.0 1.0 982 $2,275 $2.32 22d 1 0.69mi
335A Canterbury Ct Lakewood, NJ 2.0 1.0 982 $1,950 $1.99 19d 1 0.75mi
610 Sophee Ln Lakewood, NJ 2.0 1.5 1164 $2,000 $1.72 43d 1 0.93mi
1100 Deer Path Lakewood, NJ 2.0 1.0–1.5 1187 $2,575 $2.17 1d 4 1.11mi

HOA detail condo

Monthly dues
$402 · $4,824/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 10 events

  1. 2026-05-18
    status Pending 789-char remark
    Show marketing remark (789 chars)

    Discover this well-maintained Baronet model in the desirable 55+ Leisure Village community, where comfort, convenience & an active lifestyle come together. This charming 2-BR, 1-BA home offers an inviting layout & thoughtful features throughout.Enjoy your morning coffee or unwind in the evening on the heated front porch, the perfect spot to relax year-round. Inside, you'll find a bright & airy living/dining area that flows seamlessly into a spacious Eat-in Kitchen featuring light oak cabinetry & newer appliances. Beautiful lake just steps away. Ideally located near the GSP, shopping, dining & the Jersey Shore, this home puts everything you need within easy reach. Leisure Village also offers a wide array of amenities and activities designed for active adults.

  2. 2026-04-28
    price $175,000 789-char remark
    Show marketing remark (789 chars)

    Discover this well-maintained Baronet model in the desirable 55+ Leisure Village community, where comfort, convenience & an active lifestyle come together. This charming 2-BR, 1-BA home offers an inviting layout & thoughtful features throughout.Enjoy your morning coffee or unwind in the evening on the heated front porch, the perfect spot to relax year-round. Inside, you'll find a bright & airy living/dining area that flows seamlessly into a spacious Eat-in Kitchen featuring light oak cabinetry & newer appliances. Beautiful lake just steps away. Ideally located near the GSP, shopping, dining & the Jersey Shore, this home puts everything you need within easy reach. Leisure Village also offers a wide array of amenities and activities designed for active adults.

  3. 2026-04-02
    price $179,900 789-char remark
    Show marketing remark (789 chars)

    Discover this well-maintained Baronet model in the desirable 55+ Leisure Village community, where comfort, convenience & an active lifestyle come together. This charming 2-BR, 1-BA home offers an inviting layout & thoughtful features throughout.Enjoy your morning coffee or unwind in the evening on the heated front porch, the perfect spot to relax year-round. Inside, you'll find a bright & airy living/dining area that flows seamlessly into a spacious Eat-in Kitchen featuring light oak cabinetry & newer appliances. Beautiful lake just steps away. Ideally located near the GSP, shopping, dining & the Jersey Shore, this home puts everything you need within easy reach. Leisure Village also offers a wide array of amenities and activities designed for active adults.

  4. 2026-03-17
    price $185,000 789-char remark
    Show marketing remark (789 chars)

    Discover this well-maintained Baronet model in the desirable 55+ Leisure Village community, where comfort, convenience & an active lifestyle come together. This charming 2-BR, 1-BA home offers an inviting layout & thoughtful features throughout.Enjoy your morning coffee or unwind in the evening on the heated front porch, the perfect spot to relax year-round. Inside, you'll find a bright & airy living/dining area that flows seamlessly into a spacious Eat-in Kitchen featuring light oak cabinetry & newer appliances. Beautiful lake just steps away. Ideally located near the GSP, shopping, dining & the Jersey Shore, this home puts everything you need within easy reach. Leisure Village also offers a wide array of amenities and activities designed for active adults.

  5. 2026-03-10
    price $189,500 789-char remark
    Show marketing remark (789 chars)

    Discover this well-maintained Baronet model in the desirable 55+ Leisure Village community, where comfort, convenience & an active lifestyle come together. This charming 2-BR, 1-BA home offers an inviting layout & thoughtful features throughout.Enjoy your morning coffee or unwind in the evening on the heated front porch, the perfect spot to relax year-round. Inside, you'll find a bright & airy living/dining area that flows seamlessly into a spacious Eat-in Kitchen featuring light oak cabinetry & newer appliances. Beautiful lake just steps away. Ideally located near the GSP, shopping, dining & the Jersey Shore, this home puts everything you need within easy reach. Leisure Village also offers a wide array of amenities and activities designed for active adults.

  6. 2026-01-21
    listed $198,500 Active 789-char remark
    Show marketing remark (789 chars)

    Discover this well-maintained Baronet model in the desirable 55+ Leisure Village community, where comfort, convenience & an active lifestyle come together. This charming 2-BR, 1-BA home offers an inviting layout & thoughtful features throughout.Enjoy your morning coffee or unwind in the evening on the heated front porch, the perfect spot to relax year-round. Inside, you'll find a bright & airy living/dining area that flows seamlessly into a spacious Eat-in Kitchen featuring light oak cabinetry & newer appliances. Beautiful lake just steps away. Ideally located near the GSP, shopping, dining & the Jersey Shore, this home puts everything you need within easy reach. Leisure Village also offers a wide array of amenities and activities designed for active adults.

  7. 2025-10-16
    price $229,000
  8. 2025-04-19
    listed $259,000 Active
  9. 1999-05-06
    soldstatus $59,000
  10. 1999-02-10
    listed $62,000

ⓘ 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
$1,896 · $158/mo
Projected year-2 tax
$3,127 · $261/mo
Expected delta
+$1,231/yr (+$103/mo · 64.9%)

ⓘ 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 ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 67% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$27,113
− Mortgage interest
−$9,803
− Property taxes
−$1,896
− Insurance
−$875
− Repairs & maintenance
−$2,169
− Management
−$2,169
− HOA
−$4,824
− Depreciation
−$5,091
Taxable income
$286
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$69
After-tax cash flow
$2,742/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
Lakewood Township School District
NCES district ID
3408220
Math proficiency
17% ▼ -4.00%
Reading proficiency
28% ▼ -5.00%
Median HH income
$42,301
Composite
19.21/100
National rank
#8813
State rank
#417 of 472 in NJ

Livability — Lakewood

Score
65/100
State rank
#382
US rank
#13069

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Leisure Village, NJ
County
Ocean County · 439,426 people
City population
139,149
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
139,149
Household income
$64,959
Rent vs Own
48.5% rent · 51.5% own
Severe rent burden
5757.0

Population outlook (Ocean County) Hauer SSP2

Today (2025)
586,991 people
By 2030
581,403 · -1.0%
By 2040
564,913 · -3.8%
By 2050
538,149 · -8.3%
By 2075
468,845 · -20.1%
By 2100
350,297 · -40.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 11% Two or more races 5% Black 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2% Dominican 2%
Common ancestry
Romanian 6% Italian 5% Scotch-Irish 2%
Foreign-born
8% · Canada, Jamaica
Languages at home
77% English-only · Spanish 9% German/W. Germanic 7% Russian/Polish/Slavic 1%

Political lean MEDSL · Ocean

2024 margin
Solid R (+36.0) · D 31.4% · R 67.4% · Other 1.2%
2008→2024 swing
-17.6pp toward R · 2008: -18.4pp · 2024: -36.0pp
All cycles
2024: R+36.0 2020: R+28.7 2016: R+34.0 2012: R+17.7 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -682.83%
Current HPI
465.344
Rent YoY
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+182.3% since first listed
10 events — show timeline
  • 2026-05-18 Pending MOMLS
  • 2026-04-28 Price Changed $175,000 MOMLS
  • 2026-04-02 Price Changed $179,900 MOMLS
  • 2026-03-17 Price Changed $185,000 MOMLS
  • 2026-03-10 Price Changed $189,500 MOMLS
  • 2026-01-21 Listed $198,500 MOMLS
  • 2025-10-16 Price Changed $229,000 MOMLS
  • 2025-04-19 Listed $259,000 MOMLS
  • 1999-05-06 Sold (MLS) $59,000 BRIGHT MLS
  • 1999-02-10 Listed $62,000 BRIGHT MLS

Property tax history

+2.6%/yr

Latest (2025): $1,896 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…