CashFlowRE
Sign in Sign up
1 Nassau Rd
D- Composite 36.27
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).

  • Cash flow +14.6/30.0
  • DSCR +4.5/10.0
  • 1% rule +4.2/10.0
  • Livability +3.4/5.0
  • ARV discount +2.7/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$435,000

1 Nassau Rd · Somers Point, NJ 08244
4 bd · 1.5 ba · 1,319 sqft · SingleFamily public records · 40 Days on market
Built 1962 7,950 sqft lot Est $393k · 11% over

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

Listing remarks MLS

This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

Key facts

  • 7,950 sq ft lot
  • Garage
  • Built 1962

Property features AI

Exterior

  • Parking: Attached basement garage with inside access (1 garage space); Driveway parking for 2 vehicles; On-street parking; Concrete driveway; Total of 3 parking spaces
  • Utilities: Public water; Private sewer; Electric service with circuit breakers; Natural gas for heating, dryer and hot water; Leased solar panels (monthly lease $47.58 via Trinity Solar/IGS Solar)
  • Home design: Detached single-family home; Pitched shingle roof; Frame construction with vinyl siding; Crawl space foundation; Year built recorded by assessor; Property in very good condition; Not in a federal flood zone
  • Construction: Frame construction; Vinyl siding; Pitched shingle roof; Crawl space foundation
  • Exterior features: Front yard, rear yard and side yards; Patio(s); Porch(es); Gutter system; Privacy wood fencing; Shed

Interior

  • Kitchen: Built-in microwave; Gas oven/range; Dishwasher; Refrigerator
  • Bedrooms: Three bedrooms on the main upper level; One bedroom on the lower level
  • Flooring: Ceramic tile; Laminate plank; Hardwood
  • Bathrooms: One full bathroom (upper level); One half bathroom (lower level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans; Circuit breakers; Natural gas hot water
  • Interior features: Attic; Stall shower; Ceiling fans; Combination dining and living area; Eat-in kitchen; Recessed lighting; Heated basement; Rear entrance to basement
  • Laundry & utility: Washer; Gas dryer (front loading); Basement 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/1.5-bath single-family listed at $435k.

Deal economics

  • At list price, monthly cash flow is $107 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $400k (8.0% below list).
  • Recommended offer: $400k (8.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 2.8% in Somers Point — 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 68/100 on livability (#314 in NJ) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+; Watch: crime C-, cost of living D, schools D-.
  • Somers Point School District (suburban): math 9% / reading 33% proficiency, ranked #423 of 472 in NJ (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 101 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 672 units permitted in Atlantic County in 2024 (258 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Atlantic County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($422k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 9y 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 $200k; list at $435k implies a 118% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: 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 $400,000 (8.0% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — 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 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?
  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
0.92%
Cap rate
6.59%
Cash-on-cash
1.05%
DSCR
1.05
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$393,062
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
657 Fifth St 0.34mi 3/1.5 (-1) 1,280 (-3%) 4mo $362,000 $283 71
649 4th St 0.41mi 3/1.5 (-1) 1,281 (-3%) 8mo $360,000 $281 65
1411 Massachusetts Ave 0.42mi 3/1.5 (-1) 1,279 (-3%) 7mo $380,000 $297 64
24 Haddon Rd 0.30mi 3/3.0 (-1) 1,246 (-6%) 10mo $495,000 $397 58
804 2nd St 0.64mi 3/1.0 (-1) 1,368 (+4%) 1mo $420,000 $307 56
173 Bala Dr 0.33mi 4/2.0 1,500 (+14%) 8mo $450,000 $300 53
61 Bucknell Rd 0.55mi 3/1.5 (-1) 1,391 (+6%) 11mo $355,500 $256 51
103 W Laurel Dr 0.40mi 4/2.0 1,391 (+6%) 23mo $365,300 $263 51
810 3rd. St 0.58mi 4/3.0 1,361 (+3%) 13mo $429,000 $315 51
13 Gulph Mill Rd 0.57mi 3/2.0 (-1) 1,204 (-9%) 2mo $528,171 $439 50
55 Chapman Blvd 0.73mi 3/2.0 (-1) 1,276 (-3%) 21mo $380,000 $298 36
46 Gulph Mill Rd 0.70mi 3/2.0 (-1) 1,506 (+14%) 21mo $326,000 $216 19

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
-14.6%
Equity multiple
0.48×
Total profit
$-63,584
Equity at exit
$64,860
10-year hold
IRR
-5.9%
Equity multiple
0.62×
Total profit
$-46,230
Equity at exit
$37,611

Cash invested: $121,800 (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 08244

Active inventory
101
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$4,000 medium interval (Pro) →
Mortgage (P&I)
$2,281
Tax from tax record
$591 /mo · $7,087/yr
Insurance
$181
HOA
$0
Vacancy / Maint / Mgmt
$840
Net cashflow
$107

Break-even live

Break-even rent $3,865
Max offer price $435,000
Occupancy floor 92%

Sensitivity live

Price -10% $353 -5% $230 +0% $107 +5% $-16 +10% $-139
Rent -10% $-209 -5% $-51 +0% $107 +5% $265 +10% $423
Rate -1.0pp $326 -0.5pp $218 base $107 +0.5pp $-6 +1.0pp $-120

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
$108,750
Closing costs
$13,050
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
426 7th St Somers Point, NJ 4.0 2.5 1620 $4,000 $2.47 21d 1 0.31mi

Listing history 46 events

  1. 2026-06-21
    days on market $435,000 Active 40 DOM
  2. 2026-06-18
    days on market $435,000 Active 38 DOM
  3. 2026-06-17
    days on market $435,000 Active 37 DOM
  4. 2026-06-16
    days on market $435,000 Active 36 DOM
  5. 2026-06-15
    days on market $435,000 Active 35 DOM
  6. 2026-06-13
    days on market $435,000 Active 33 DOM
  7. 2026-06-12
    days on market $435,000 Active 32 DOM
  8. 2026-06-09
    days on market $435,000 Active 29 DOM
  9. 2026-06-09
    price $435,000 Active 28 DOM
  10. 2026-06-08
    days on market $445,000 Active 28 DOM
  11. 2026-06-07
    days on market $445,000 Active 27 DOM
  12. 2026-06-07
    days on market $445,000 Active 26 DOM
  13. 2026-06-04
    days on market $445,000 Active 23 DOM
  14. 2026-06-02
    days on market $445,000 Active 22 DOM
  15. 2026-06-01
    days on market $445,000 Active 21 DOM
  16. 2026-05-31
    days on market $445,000 Active 20 DOM
  17. 2026-05-12
    listed $445,000 Active
  18. 2026-05-06
    historical $445,000
  19. 2020-06-29
    soldstatus $199,900
  20. 2020-06-15
    soldstatus $199,900 Sold 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  21. 2020-04-17
    historical Under Contract 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  22. 2020-04-10
    price $199,900 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  23. 2020-03-10
    price $204,900 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  24. 2020-03-04
    status Active 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  25. 2020-02-04
    historical 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  26. 2019-12-22
    price $205,900 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  27. 2019-12-21
    status Active 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  28. 2019-12-16
    historical 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  29. 2019-12-14
    price $195,900 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  30. 2019-12-10
    status Active 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  31. 2019-11-25
    historical Under Contract - Continue to Show 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  32. 2019-11-23
    price $199,900 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  33. 2019-11-21
    status Active 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  34. 2019-11-21
    historical 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  35. 2019-10-22
    listed $219,900 Active 406-char remark
    Show marketing remark (406 chars)

    This beauty won't last long. Just minutes to Ocean City. Your home at the shore. Tastefully redone with beautiful flooring. A chef's delight of a kitchen awaits you complete with stainless steel appliances and granite counters. Nice sized bedrooms and beautiful bathrooms. The yard is fenced in w/ a wooden entertainment area. Have fun in Somers Point, the perfect location close to school and Restaurants.

  36. 2018-02-23
    soldstatus $115,300
  37. 2018-02-16
    soldstatus $115,300 Sold 572-char remark
    Show marketing remark (572 chars)

    What an OPPORTUNITY!!!!! Easy Acces to Ocean City beaches, shopping, restaurants and pulic transportation. Large corner lot, hardwood floors in all bedrooms, Dining Room, lower level Family Room, C/A, full sized Laundry Room, one car attached garage, ample off street parking, rear fenced in patio area. This property is Bank Owned and being sold in "As-Is" condition. The Buyer will assume all responsibility and expense of completing any and all city required fees, documents and/or inspections required to secure a Transfer of Ownership Cert prior to closing.

  38. 2018-02-13
    historical Under Contract 572-char remark
    Show marketing remark (572 chars)

    What an OPPORTUNITY!!!!! Easy Acces to Ocean City beaches, shopping, restaurants and pulic transportation. Large corner lot, hardwood floors in all bedrooms, Dining Room, lower level Family Room, C/A, full sized Laundry Room, one car attached garage, ample off street parking, rear fenced in patio area. This property is Bank Owned and being sold in "As-Is" condition. The Buyer will assume all responsibility and expense of completing any and all city required fees, documents and/or inspections required to secure a Transfer of Ownership Cert prior to closing.

  39. 2018-01-25
    status Active 572-char remark
    Show marketing remark (572 chars)

    What an OPPORTUNITY!!!!! Easy Acces to Ocean City beaches, shopping, restaurants and pulic transportation. Large corner lot, hardwood floors in all bedrooms, Dining Room, lower level Family Room, C/A, full sized Laundry Room, one car attached garage, ample off street parking, rear fenced in patio area. This property is Bank Owned and being sold in "As-Is" condition. The Buyer will assume all responsibility and expense of completing any and all city required fees, documents and/or inspections required to secure a Transfer of Ownership Cert prior to closing.

  40. 2017-12-06
    historical Under Contract 572-char remark
    Show marketing remark (572 chars)

    What an OPPORTUNITY!!!!! Easy Acces to Ocean City beaches, shopping, restaurants and pulic transportation. Large corner lot, hardwood floors in all bedrooms, Dining Room, lower level Family Room, C/A, full sized Laundry Room, one car attached garage, ample off street parking, rear fenced in patio area. This property is Bank Owned and being sold in "As-Is" condition. The Buyer will assume all responsibility and expense of completing any and all city required fees, documents and/or inspections required to secure a Transfer of Ownership Cert prior to closing.

  41. 2017-11-15
    price $119,000 572-char remark
    Show marketing remark (572 chars)

    What an OPPORTUNITY!!!!! Easy Acces to Ocean City beaches, shopping, restaurants and pulic transportation. Large corner lot, hardwood floors in all bedrooms, Dining Room, lower level Family Room, C/A, full sized Laundry Room, one car attached garage, ample off street parking, rear fenced in patio area. This property is Bank Owned and being sold in "As-Is" condition. The Buyer will assume all responsibility and expense of completing any and all city required fees, documents and/or inspections required to secure a Transfer of Ownership Cert prior to closing.

  42. 2017-10-25
    status Active 572-char remark
    Show marketing remark (572 chars)

    What an OPPORTUNITY!!!!! Easy Acces to Ocean City beaches, shopping, restaurants and pulic transportation. Large corner lot, hardwood floors in all bedrooms, Dining Room, lower level Family Room, C/A, full sized Laundry Room, one car attached garage, ample off street parking, rear fenced in patio area. This property is Bank Owned and being sold in "As-Is" condition. The Buyer will assume all responsibility and expense of completing any and all city required fees, documents and/or inspections required to secure a Transfer of Ownership Cert prior to closing.

  43. 2017-10-14
    historical Under Contract 572-char remark
    Show marketing remark (572 chars)

    What an OPPORTUNITY!!!!! Easy Acces to Ocean City beaches, shopping, restaurants and pulic transportation. Large corner lot, hardwood floors in all bedrooms, Dining Room, lower level Family Room, C/A, full sized Laundry Room, one car attached garage, ample off street parking, rear fenced in patio area. This property is Bank Owned and being sold in "As-Is" condition. The Buyer will assume all responsibility and expense of completing any and all city required fees, documents and/or inspections required to secure a Transfer of Ownership Cert prior to closing.

  44. 2017-09-22
    listed $129,000 Active 572-char remark
    Show marketing remark (572 chars)

    What an OPPORTUNITY!!!!! Easy Acces to Ocean City beaches, shopping, restaurants and pulic transportation. Large corner lot, hardwood floors in all bedrooms, Dining Room, lower level Family Room, C/A, full sized Laundry Room, one car attached garage, ample off street parking, rear fenced in patio area. This property is Bank Owned and being sold in "As-Is" condition. The Buyer will assume all responsibility and expense of completing any and all city required fees, documents and/or inspections required to secure a Transfer of Ownership Cert prior to closing.

  45. 1997-02-06
    soldstatus $116,000
  46. 1991-12-06
    soldstatus $100,000

ⓘ 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
$7,087 · $591/mo
Projected year-2 tax
$8,959 · $747/mo
Expected delta
+$1,872/yr (+$156/mo · 26.4%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥98°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
$48,000
− Mortgage interest
−$24,367
− Property taxes
−$7,087
− Insurance
−$2,175
− Repairs & maintenance
−$3,840
− Management
−$3,840
− Depreciation
−$12,655
Taxable loss
−$5,963
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,431
After-tax cash flow
$2,715/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
Somers Point School District
NCES district ID
3415030
Math proficiency
9% ▼ -21.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$50,191
Composite
18.66/100
National rank
#8889
State rank
#423 of 472 in NJ

Livability — Somers Point

Score
68/100
State rank
#314
US rank
#9650

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Somers Point, NJ
City population
10,611
Population (ZIP)
10,611

Population outlook (Atlantic County) Hauer SSP2

Today (2025)
268,948 people
By 2030
264,497 · -1.7%
By 2040
252,261 · -6.2%
By 2050
237,846 · -11.6%
By 2075
210,650 · -21.7%
By 2100
180,234 · -33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 15% Two or more races 11% Black 9% Asian 4%
Hispanic origin (detail)
Mexican 10% Puerto Rican 3%
Common ancestry
Romanian 3% Iranian 2% Slovak 2%
Foreign-born
12% · Canada, China, Jamaica
Languages at home
84% English-only · Spanish 8% Chinese 3% Other Indo-European 2%

Political lean MEDSL · Atlantic

2024 margin
Toss-up / Even · D 47.7% · R 50.7% · Other 1.6%
2008→2024 swing
-18.1pp toward R · 2008: 15.1pp · 2024: -3.0pp
All cycles
2024: R+3.0 2020: D+6.7 2016: D+6.2 2012: D+17.2 2008: D+15.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -340.51%
Current HPI
377.2289
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

+345.0% since first listed
30 events — show timeline
  • 2026-05-12 Listed $445,000 BRIGHT MLS
  • 2026-05-06 Coming Soon $445,000 BRIGHT MLS
  • 2020-06-29 Sold (Public Records) $199,900 Public Records
  • 2020-06-15 Sold (MLS) $199,900 SJSRMLS
  • 2020-04-17 Contingent SJSRMLS
  • 2020-04-10 Price Changed $199,900 SJSRMLS
  • 2020-03-10 Price Changed $204,900 SJSRMLS
  • 2020-03-04 Relisted SJSRMLS
  • 2020-02-04 Listing Removed SJSRMLS
  • 2019-12-22 Price Changed $205,900 SJSRMLS
  • 2019-12-21 Relisted SJSRMLS
  • 2019-12-16 Listing Removed SJSRMLS
  • 2019-12-14 Price Changed $195,900 SJSRMLS
  • 2019-12-10 Relisted SJSRMLS
  • 2019-11-25 Contingent SJSRMLS
  • 2019-11-23 Price Changed $199,900 SJSRMLS
  • 2019-11-21 Relisted SJSRMLS
  • 2019-11-21 Listing Removed SJSRMLS
  • 2019-10-22 Listed $219,900 SJSRMLS
  • 2018-02-23 Sold (Public Records) $115,300 Public Records
  • 2018-02-16 Sold (MLS) $115,300 SJSRMLS
  • 2018-02-13 Contingent SJSRMLS
  • 2018-01-25 Relisted SJSRMLS
  • 2017-12-06 Contingent SJSRMLS
  • 2017-11-15 Price Changed $119,000 SJSRMLS
  • 2017-10-25 Relisted SJSRMLS
  • 2017-10-14 Contingent SJSRMLS
  • 2017-09-22 Listed $129,000 SJSRMLS
  • 1997-02-06 Sold (Public Records) $116,000 Public Records
  • 1991-12-06 Sold (Public Records) $100,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $7,087 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…