CashFlowRE
Sign in Sign up
176 Golfview Dr
D Composite 42.18
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +9.2/30.0
  • Livability +3.6/5.0
  • 1% rule +3.5/10.0
  • Schools +3.3/10.0
  • DSCR +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$350,000

176 Golfview Dr · Turnersville, NJ 08080
4 bd · 2.0 ba · 1,638 sqft · SingleFamily public records · 13 Days on market
Built 1976 0.28 ac lot $214/sqft · 20% below area Est $438k · 20% under

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

Listing remarks

Spacious 4-bedroom, 2-bath rancher in highly desirable Washington Township, offering the ease and convenience of true one-floor living. This home features a functional layout with generously sized bedrooms, a bright living area, and plenty of potential to customize to your style. The kitchen and living spaces provide a great foundation for creating your dream home with just a bit of TLC. Step outside to a large backyard—perfect for entertaining, outdoor gatherings, gardening, or simply enjoying your own private space. Whether you're a first-time buyer, downsizing, or looking for an investment opportunity, this property is full of possibilities. Located in a sought-after neighborhood c

Key facts

  • One-floor living
  • Large backyard
  • 0.28 acre lot

Tags

ONE-FLOOR LIVINGLARGE BACKYARDSOUGHT-AFTER NEIGHBORHOOD

Property features AI

Exterior

  • Parking: Concrete driveway with 3 driveway spaces (total 3 parking spaces)
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Detached property; Shingle roof
  • Construction: Vinyl siding and brick exterior; Slab foundation
  • Exterior features: Not located in a federal flood zone; Lot approximately 70 x 175

Interior

  • Kitchen: Dishwasher; Stove; Refrigerator
  • Bedrooms: 4 bedrooms on main level; Rooms include: Living Room, Dining Room, Bedroom 1, Bedroom 2, Bedroom 3, Bedroom 4
  • Flooring: Vinyl; Carpet; Laminate
  • Bathrooms: 2 full bathrooms on main level
  • Heating & cooling: Forced air heating (oil); Central air conditioning (electric); Electric hot water
  • Interior features: Tub/shower; Drywall walls and ceilings
  • Laundry & utility: Main-floor laundry

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 $350k.

Deal economics

  • At list price, monthly cash flow is $-262 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $304k (13.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $297k (15.0% below list).
  • Recommended offer: $297k (15.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.2% in Turnersville — 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 71/100 on livability (#246 in NJ) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Washington Township School District (suburban): math 21% / reading 49% proficiency, ranked #257 of 472 in NJ (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 15% free/reduced lunch — higher-income household profile.
  • Zoned schools: Bells Elementary School (math 24% / reading 45%, grade F, #582 of 1,303 statewide, top 49%, 553 students, 15% FRL); Chestnut Ridge Middle School (math 17% / reading 51%, grade F, #259 of 431 statewide, top 61%, 648 students, 16% FRL); Washington Township High School (math 32% / reading 60%, grade D-, #133 of 399 statewide, top 34%, 2,075 students, 18% FRL) — zoned schools at 16% FRL track the district average.
  • Market conditions: 143 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,047 units permitted in Gloucester County in 2024 (183 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 $10k of value loss. Plan a longer hold.
  • Gloucester County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $41k; list at $350k implies a 758% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 57% 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 $297,437 (15.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.85%
Cap rate
5.39%
Cash-on-cash
-3.21%
DSCR
0.86
GRM
9.8

CMA / ARV

ARV (median comp)
$437,697
List price
$350,000
Delta
-20.04%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
165 Golfview Dr 0.17mi 3/1.5 (-1) 1,842 (+12%) 1mo $430,000 $233 64
85 Golfview Dr 0.51mi 3/1.5 (-1) 1,591 (-3%) 1mo $351,000 $221 64
13 Langley Dr 0.38mi 3/2.5 (-1) 1,602 (-2%) 14mo $407,500 $254 60
157 Golfview Dr 0.22mi 3/1.5 (-1) 1,842 (+12%) 9mo $470,000 $255 55
102 Massey Dr 0.60mi 3/1.5 (-1) 1,744 (+6%) 1mo $476,000 $273 54
121 Bound Brook Ct 0.35mi 3/1.5 (-1) 1,842 (+12%) 3mo $470,000 $255 54
125 Trent Rd 0.62mi 3/1.5 (-1) 1,819 (+11%) 3mo $470,000 $258 43
138 Salina Rd 0.67mi 3/2.0 (-1) 1,736 (+6%) 18mo $430,000 $248 38
76 Abbington Ln 0.50mi 3/2.5 (-1) 1,796 (+10%) 19mo $399,900 $223 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
-21.6%
Equity multiple
0.25×
Total profit
$-73,237
Equity at exit
$52,186
10-year hold
IRR
-15.2%
Equity multiple
0.14×
Total profit
$-84,595
Equity at exit
$30,262

Cash invested: $98,000 (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 08080

Home prices YoY
-33.2%
Active inventory
143
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,974 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$630 /mo · $7,566/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$625
Net cashflow
$-262

Break-even live

Break-even rent $3,306
Max offer price $303,720
Occupancy floor

Sensitivity live

Price -10% $-64 -5% $-163 +0% $-262 +5% $-361 +10% $-460
Rent -10% $-497 -5% $-379 +0% $-262 +5% $-144 +10% $-27
Rate -1.0pp $-86 -0.5pp $-173 base $-262 +0.5pp $-353 +1.0pp $-445

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
$87,500
Closing costs
$10,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
141 Meridian Ln Sewell, NJ 3.0 2.5 1960 $3,200 $1.63 4d 1 1.33mi

Listing history 2 events

  1. 2026-05-07
    listed $350,000 Active 796-char remark
  2. 1976-07-29
    soldstatus $40,800

ⓘ 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
$7,566 · $630/mo
Projected year-2 tax
$8,140 · $678/mo
Expected delta
+$575/yr (+$48/mo · 7.6%)

ⓘ 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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 57% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$35,692
− Mortgage interest
−$19,605
− Property taxes
−$7,566
− Insurance
−$1,750
− Repairs & maintenance
−$2,855
− Management
−$2,855
− Depreciation
−$10,182
Taxable loss
−$9,121
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,189
After-tax cash flow
$-955/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
Washington Township School District
NCES district ID
3417070
Math proficiency
21% ▼ -19.00%
Reading proficiency
49% ▼ -1.00%
Median HH income
$83,707
Composite
33.46/100
National rank
#5456
State rank
#257 of 472 in NJ

Livability — Turnersville

Score
71/100
State rank
#246
US rank
#6866

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Gloucester County · 160,422 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
38,159
Household income
$122,262
Rent vs Own
13.0% rent · 87.0% own
Severe rent burden
637.0

Population outlook (Gloucester County) Hauer SSP2

Today (2025)
298,895 people
By 2030
299,031 · +0.0%
By 2040
294,020 · -1.6%
By 2050
284,188 · -4.9%
By 2075
260,720 · -12.8%
By 2100
229,565 · -23.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 6% Hispanic / Latino 5% Two or more races 5% Asian 4%
Common ancestry
Romanian 6% Slovak 2% Lithuanian 1%
Foreign-born
5% · Canada, South Korea
Languages at home
91% English-only · Spanish 3% Other Indo-European 2% Tagalog/Filipino 1%

Political lean MEDSL · Gloucester

2024 margin
Toss-up / Even · D 47.8% · R 50.6% · Other 1.6%
2008→2024 swing
-15.0pp toward R · 2008: 12.2pp · 2024: -2.8pp
All cycles
2024: R+2.8 2020: D+1.9 2016: R+0.4 2012: D+10.5 2008: D+12.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -152.50%
Current HPI
306.2983
Rent YoY
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+757.8% since first listed
4 events — show timeline
  • 2026-05-26 Pending BRIGHT MLS
  • 2026-05-20 Contingent BRIGHT MLS
  • 2026-05-07 Listed $350,000 BRIGHT MLS
  • 1976-07-29 Sold (Public Records) $40,800 Public Records

Property tax history

+2.6%/yr

Latest (2025): $7,566 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…