CashFlowRE
Sign in Sign up
719 E 11th St #810
B Composite 70.21
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$335,000

719 E 11th St #810 · Ocean City, NJ 08226
1 bd · 1.0 ba · 580 sqft · Condo public records · 262 Days on market
Built 1925 $625/mo HOA · 9% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to The FLANDERS Condominium Hotel and this SPACIOUS 1 bedroom, 1 bath CONDO! Located on the 8th floor, the VIEWS are incredible. Enter to find a SPACIOUS living room with an adjoining dining area. The UPDATED kitchen shines with granite countertops, a TRENDY backsplash, white cabinets, a dishwasher, a fridge, a cooktop, and a microwave. The bedroom easily holds a KING-sized suite, 2 closets, and a window with a VIEW of Ocean City. The modern bathroom boasts a vanity with open storage and a tub/shower. This ICONIC, boardwalk-fronted building is steeped in tradition and loaded with amenities. This is THE place to be, offering all the conveniences of hotel living such as daily check-ins at the front desk, daily maid and linen service, a concierge, heated pool, fitness room, onsite restaurant, banquet center, spa, and a gift shop. Need more? The condo fee covers water, sewer, flood and building insurance, cable, phone, wifi, and common area maintenance. Rentals MUST go through Flanders on-site management, no outside rentals allowed. Year-round residency is not permitted, owner usage is limited to 200 nights per year. If participating in the rental program, owner usage from mid-June through Labor Day is limited to 14 nights plus an additional 186 nights throughout the year. If not renting owners can stay any 200 nights per year. There’s no location better than this - right on the BOARDWALK, BEACH, and OCEAN with everything within minutes!

Key facts

  • Onsite restaurant
  • Updated kitchen
  • Fitness room

Tags

UPDATED KITCHENGRANITE COUNTERTOPSTRENDY BACKSPLASHHEATED POOLFITNESS ROOMONSITE RESTAURANT

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 1-bed/1.0-bath condo listed at $335k.

Deal economics

  • At list price, monthly cash flow is $3k ($31k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $335k).
  • Recommended offer: $295k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.8% vs local median 3.3% in Ocean 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 80/100 on livability (#72 in NJ, #1,762 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, employment A+, health & safety A+; Watch: housing D+, cost of living F.
  • Ocean City School District (urban): math 31% / reading 53% proficiency, ranked #212 of 472 in NJ (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 419 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 877 units permitted in Cape May County in 2024 (35 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.
  • Cape May County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $94k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 262 days — a 12% lower offer ($295k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 21y 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 $235k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $294,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 262 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 1925 — 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are A-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?
  9. 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.
  10. 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.
  11. 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
2.03%
Cap rate
15.77%
Cash-on-cash
33.83%
DSCR
2.51
GRM
4.1

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
28.2%
Equity multiple
2.18×
Total profit
$110,329
Equity at exit
$49,950
10-year hold
IRR
35.7%
Equity multiple
4.30×
Total profit
$309,150
Equity at exit
$28,965

Cash invested: $93,800 (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 08226

Active inventory
419
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$6,807 medium interval (Pro) →
Mortgage (P&I)
$1,757
Tax from tax record
$212 /mo · $2,540/yr
Insurance
$140
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$625
Vacancy / Maint / Mgmt
$1,430
Net cashflow
$2,578

Break-even live

Break-even rent $3,544
Max offer price $335,000
Occupancy floor 57%

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
$83,750
Closing costs
$10,050
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
714 West Ave Unit 1308989P Ocean City, NJ 2.0 1.0 742 $6,384 $8.60 44d 1 0.52mi
200 Bay Ave Unit 200 Ocean City, NJ 1.0 1.0 425 $7,800 $18.35 21d 1 1.15mi

HOA detail condo

Monthly dues
$625 · $7,500/yr
Likely covers
watersewerinternetcableinsurancepooldoorman
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 17 events

  1. 2026-05-31
    days on market $335,000 Active 262 DOM
  2. 2026-03-11
    price $335,000 1471-char remark
    Show marketing remark (1471 chars)

    Welcome to The FLANDERS Condominium Hotel and this SPACIOUS 1 bedroom, 1 bath CONDO! Located on the 8th floor, the VIEWS are incredible. Enter to find a SPACIOUS living room with an adjoining dining area. The UPDATED kitchen shines with granite countertops, a TRENDY backsplash, white cabinets, a dishwasher, a fridge, a cooktop, and a microwave. The bedroom easily holds a KING-sized suite, 2 closets, and a window with a VIEW of Ocean City. The modern bathroom boasts a vanity with open storage and a tub/shower. This ICONIC, boardwalk-fronted building is steeped in tradition and loaded with amenities. This is THE place to be, offering all the conveniences of hotel living such as daily check-ins at the front desk, daily maid and linen service, a concierge, heated pool, fitness room, onsite restaurant, banquet center, spa, and a gift shop. Need more? The condo fee covers water, sewer, flood and building insurance, cable, phone, wifi, and common area maintenance. Rentals MUST go through Flanders on-site management, no outside rentals allowed. Year-round residency is not permitted, owner usage is limited to 200 nights per year. If participating in the rental program, owner usage from mid-June through Labor Day is limited to 14 nights plus an additional 186 nights throughout the year. If not renting owners can stay any 200 nights per year. There’s no location better than this - right on the BOARDWALK, BEACH, and OCEAN with everything within minutes!

  3. 2025-09-11
    listed $349,900 Active 1471-char remark
    Show marketing remark (1471 chars)

    Welcome to The FLANDERS Condominium Hotel and this SPACIOUS 1 bedroom, 1 bath CONDO! Located on the 8th floor, the VIEWS are incredible. Enter to find a SPACIOUS living room with an adjoining dining area. The UPDATED kitchen shines with granite countertops, a TRENDY backsplash, white cabinets, a dishwasher, a fridge, a cooktop, and a microwave. The bedroom easily holds a KING-sized suite, 2 closets, and a window with a VIEW of Ocean City. The modern bathroom boasts a vanity with open storage and a tub/shower. This ICONIC, boardwalk-fronted building is steeped in tradition and loaded with amenities. This is THE place to be, offering all the conveniences of hotel living such as daily check-ins at the front desk, daily maid and linen service, a concierge, heated pool, fitness room, onsite restaurant, banquet center, spa, and a gift shop. Need more? The condo fee covers water, sewer, flood and building insurance, cable, phone, wifi, and common area maintenance. Rentals MUST go through Flanders on-site management, no outside rentals allowed. Year-round residency is not permitted, owner usage is limited to 200 nights per year. If participating in the rental program, owner usage from mid-June through Labor Day is limited to 14 nights plus an additional 186 nights throughout the year. If not renting owners can stay any 200 nights per year. There’s no location better than this - right on the BOARDWALK, BEACH, and OCEAN with everything within minutes!

  4. 2025-09-01
    historical 1471-char remark
    Show marketing remark (1471 chars)

    Welcome to The FLANDERS Condominium Hotel and this SPACIOUS 1 bedroom, 1 bath CONDO! Located on the 8th floor, the VIEWS are incredible. Enter to find a SPACIOUS living room with an adjoining dining area. The UPDATED kitchen shines with granite countertops, a TRENDY backsplash, white cabinets, a dishwasher, a fridge, a cooktop, and a microwave. The bedroom easily holds a KING-sized suite, 2 closets, and a window with a VIEW of Ocean City. The modern bathroom boasts a vanity with open storage and a tub/shower. This ICONIC, boardwalk-fronted building is steeped in tradition and loaded with amenities. This is THE place to be, offering all the conveniences of hotel living such as daily check-ins at the front desk, daily maid and linen service, a concierge, heated pool, fitness room, onsite restaurant, banquet center, spa, and a gift shop. Need more? The condo fee covers water, sewer, flood and building insurance, cable, phone, wifi, and common area maintenance. Rentals MUST go through Flanders on-site management, no outside rentals allowed. Year-round residency is not permitted, owner usage is limited to 200 nights per year. If participating in the rental program, owner usage from mid-June through Labor Day is limited to 14 nights plus an additional 186 nights throughout the year. If not renting owners can stay any 200 nights per year. There’s no location better than this - right on the BOARDWALK, BEACH, and OCEAN with everything within minutes!

  5. 2025-04-21
    price $354,900 1471-char remark
    Show marketing remark (1471 chars)

    Welcome to The FLANDERS Condominium Hotel and this SPACIOUS 1 bedroom, 1 bath CONDO! Located on the 8th floor, the VIEWS are incredible. Enter to find a SPACIOUS living room with an adjoining dining area. The UPDATED kitchen shines with granite countertops, a TRENDY backsplash, white cabinets, a dishwasher, a fridge, a cooktop, and a microwave. The bedroom easily holds a KING-sized suite, 2 closets, and a window with a VIEW of Ocean City. The modern bathroom boasts a vanity with open storage and a tub/shower. This ICONIC, boardwalk-fronted building is steeped in tradition and loaded with amenities. This is THE place to be, offering all the conveniences of hotel living such as daily check-ins at the front desk, daily maid and linen service, a concierge, heated pool, fitness room, onsite restaurant, banquet center, spa, and a gift shop. Need more? The condo fee covers water, sewer, flood and building insurance, cable, phone, wifi, and common area maintenance. Rentals MUST go through Flanders on-site management, no outside rentals allowed. Year-round residency is not permitted, owner usage is limited to 200 nights per year. If participating in the rental program, owner usage from mid-June through Labor Day is limited to 14 nights plus an additional 186 nights throughout the year. If not renting owners can stay any 200 nights per year. There’s no location better than this - right on the BOARDWALK, BEACH, and OCEAN with everything within minutes!

  6. 2024-12-06
    listed $364,900 Active 1471-char remark
    Show marketing remark (1471 chars)

    Welcome to The FLANDERS Condominium Hotel and this SPACIOUS 1 bedroom, 1 bath CONDO! Located on the 8th floor, the VIEWS are incredible. Enter to find a SPACIOUS living room with an adjoining dining area. The UPDATED kitchen shines with granite countertops, a TRENDY backsplash, white cabinets, a dishwasher, a fridge, a cooktop, and a microwave. The bedroom easily holds a KING-sized suite, 2 closets, and a window with a VIEW of Ocean City. The modern bathroom boasts a vanity with open storage and a tub/shower. This ICONIC, boardwalk-fronted building is steeped in tradition and loaded with amenities. This is THE place to be, offering all the conveniences of hotel living such as daily check-ins at the front desk, daily maid and linen service, a concierge, heated pool, fitness room, onsite restaurant, banquet center, spa, and a gift shop. Need more? The condo fee covers water, sewer, flood and building insurance, cable, phone, wifi, and common area maintenance. Rentals MUST go through Flanders on-site management, no outside rentals allowed. Year-round residency is not permitted, owner usage is limited to 200 nights per year. If participating in the rental program, owner usage from mid-June through Labor Day is limited to 14 nights plus an additional 186 nights throughout the year. If not renting owners can stay any 200 nights per year. There’s no location better than this - right on the BOARDWALK, BEACH, and OCEAN with everything within minutes!

  7. 2011-05-31
    historical
  8. 2010-07-23
    listed $239,900
  9. 2008-04-04
    soldstatus $235,000
  10. 2008-03-21
    soldstatus $235,000
  11. 2008-02-06
    historical
  12. 2007-09-26
    listed $238,999
  13. 2005-05-09
    soldstatus $290,000
  14. 2005-05-04
    soldstatus $290,000
  15. 2005-04-01
    historical
  16. 2005-03-30
    listed $290,000
  17. 1997-08-15
    soldstatus $129,000

ⓘ 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
$2,540 · $212/mo
Projected year-2 tax
$5,441 · $453/mo
Expected delta
+$2,901/yr (+$242/mo · 114.2%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (shaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$81,688
− Mortgage interest
−$18,765
− Property taxes
−$2,540
− Insurance
−$2,472
− Repairs & maintenance
−$6,535
− Management
−$6,535
− HOA
−$7,500
− Depreciation
−$9,745
Taxable income
$27,595
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,623
After-tax cash flow
$24,317/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
Ocean City School District
NCES district ID
3411970
Math proficiency
31% ▼ -12.00%
Reading proficiency
53% ▼ -9.00%
Median HH income
$60,444
Composite
37.07/100
National rank
#4506
State rank
#212 of 472 in NJ

Livability — Ocean City

Score
80/100
State rank
#72
US rank
#1762

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ocean City, NJ
City population
11,260
Population (ZIP)
11,260

Population outlook (Cape May County) Hauer SSP2

Today (2025)
88,234 people
By 2030
84,144 · -4.6%
By 2040
75,146 · -14.8%
By 2050
67,389 · -23.6%
By 2075
55,732 · -36.8%
By 2100
44,972 · -49.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 9% Black 2% Two or more races 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Romanian 6% Slovak 2% Scotch-Irish 1%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 8% Russian/Polish/Slavic 2% Other Indo-European 2%

Political lean MEDSL · Cape May

2024 margin
R (+19.2) · D 39.7% · R 58.9% · Other 1.4%
2008→2024 swing
-10.6pp toward R · 2008: -8.7pp · 2024: -19.2pp
All cycles
2024: R+19.2 2020: R+15.9 2016: R+19.9 2012: R+8.9 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -381.90%
Current HPI
389.3687
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

+159.7% since first listed
16 events — show timeline
  • 2026-03-11 Price Changed $335,000 SJSRMLS
  • 2025-09-11 Listed $349,900 SJSRMLS
  • 2025-09-01 Listing Removed SJSRMLS
  • 2025-04-21 Price Changed $354,900 SJSRMLS
  • 2024-12-06 Listed $364,900 SJSRMLS
  • 2011-05-31 Listing Removed SJSRMLS
  • 2010-07-23 Listed $239,900 SJSRMLS
  • 2008-04-04 Sold (Public Records) $235,000 Public Records
  • 2008-03-21 Sold (MLS) $235,000 SJSRMLS
  • 2008-02-06 Listing Removed SJSRMLS
  • 2007-09-26 Listed $238,999 SJSRMLS
  • 2005-05-09 Sold (Public Records) $290,000 Public Records
  • 2005-05-04 Sold (MLS) $290,000 SJSRMLS
  • 2005-04-01 Listing Removed SJSRMLS
  • 2005-03-30 Listed $290,000 SJSRMLS
  • 1997-08-15 Sold (Public Records) $129,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $2,540 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…