CashFlowRE
Sign in Sign up
1433 Haddon Ave
C Composite 57.4
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 +24.6/30.0
  • DSCR +7.9/10.0
  • ARV discount +6.4/15.0
  • 1% rule +5.4/10.0
  • Appreciation +3.8/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$199,900

1433 Haddon Ave · Camden, NJ 08103
4 bd · None ba · 1,600 sqft · SingleFamily public records · 288 Days on market
Built 1908 1,999 sqft lot Est $195k · at est.

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

Listing remarks MLS

Unlock the potential of this versatile 2-story commercial property, strategically located on bustling Haddon Avenue! Ideal for investors, business owners, or those seeking income-generating opportunities, this property offers unmatched flexibility and charm. First Floor Unit Features: Dedicated office space with the option to rent individual offices or lease the entire floor; Separate entrance for privacy and convenience; Half bathroom, backyard access, and a basement for added functionality. Second Floor Unit Features: Private entrance leading to a spacious 3-bedroom apartment; Full kitchen, full bathroom, and oversized windows that flood the space with natural light; Ideal for residential rental income or owner-occupancy. Location Highlights: Minutes from public transit and major bridges connecting to Center City Philadelphia. ; Close proximity to local hospitals, making it perfect for professionals or tenants seeking convenience; Situated in a thriving area with growing demand for rental and commercial spaces; This property is being sold as-is, offering a blank slate to tailor to your vision. Whether you’re looking to expand your portfolio, establish a business, or create a live-work space, 1433 Haddon Avenue delivers unparalleled opportunity. Don't miss your chance to capitalize on this incredible offering. Schedule a showing today and envision the possibilities!

Key facts

  • Separate entrance
  • Full kitchen
  • Backyard access

Tags

DEDICATED OFFICE SPACESEPARATE ENTRANCEBACKYARD ACCESSPRIVATE ENTRANCEFULL KITCHENFULL BATHROOM

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/?-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 7.1% in Camden — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 70/100 on livability (#262 in NJ) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A; Watch: schools F, crime F, employment F.
  • Camden City School District (urban): math 3% / reading 16% proficiency, ranked #472 of 472 in NJ (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 64 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).
  • At $2,087/mo this rent would consume 68% of the median local household income ($37k/yr) (locally 1141% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-2.4%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 288 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $200k implies a 1841% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% 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 $175,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 288 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 1908 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.04%
Cap rate
8.77%
Cash-on-cash
8.86%
DSCR
1.39
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$195,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1240 Chase Street St S 0.33mi 4/1.5 1,500 (-6%) 2mo $143,000 $95 72
1114 Langham Ave 0.41mi 4/1.5 1,688 (+6%) 0mo $305,000 $181 72
1314 Atlantic Ave 0.08mi 3/1.5 (-1) 1,380 (-14%) 2mo $245,000 $178 67
1128 Everett St 0.36mi 3/1.5 (-1) 1,575 (-2%) 12mo $175,000 $111 66
1353 Park Blvd 0.45mi 4/1.0 1,638 (+2%) 15mo $210,000 $128 63
1216 Sheridan St 0.44mi 3/1.5 (-1) 1,524 (-5%) 5mo $252,000 $165 63
1306 Thurman St 0.20mi 3/1.0 (-1) 1,398 (-13%) 4mo $140,000 $100 61
1340 Atlantic Ave 0.03mi 3/1.0 (-1) 1,472 (-8%) 24mo $165,000 $112 61
1460 Belleview Ave 0.26mi 3/1.0 (-1) 1,483 (-7%) 13mo $194,000 $131 60
1243 Magnolia Ave 0.33mi 3/1.0 (-1) 1,460 (-9%) 6mo $115,000 $79 60
1553 Wildwood Ave 0.43mi 3/2.0 (-1) 1,440 (-10%) 10mo $128,000 $89 50
851 Carl Miller Blvd 0.74mi 3/1.0 (-1) 1,557 (-3%) 12mo $190,000 $122 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.3%
Equity multiple
0.99×
Total profit
$-723
Equity at exit
$35,573
10-year hold
IRR
8.2%
Equity multiple
1.67×
Total profit
$37,755
Equity at exit
$27,355

Cash invested: $55,972 (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 08103

Home prices YoY
-1.4%
Active inventory
64
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,087 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$104 /mo · $1,254/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$438
Net cashflow
$413

Break-even live

Break-even rent $1,565
Max offer price $199,900
Occupancy floor 75%

Sensitivity live

Price -10% $526 -5% $470 +0% $413 +5% $356 +10% $300
Rent -10% $248 -5% $331 +0% $413 +5% $495 +10% $578
Rate -1.0pp $514 -0.5pp $464 base $413 +0.5pp $361 +1.0pp $309

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
$49,975
Closing costs
$5,997
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1455 Wildwood Ave Camden, NJ 3.0 1.5 1353 $1,900 $1.40 11d 1 0.33mi
1055 Kenwood Ave Camden, NJ 4.0 1.0 1088 $1,875 $1.72 25d 1 0.45mi
708 Royden St Camden, NJ 3.0 1.0 1113 $1,595 $1.43 18d 1 0.98mi
457 Mechanic St Camden, NJ 3.0 2.0 1200 $1,950 $1.62 19d 1 1.07mi
221 Haddon Ave Collingswood, NJ 4.0 2.0 1744 $3,100 $1.78 4d 1 1.08mi
324 S 27th St Camden, NJ 3.0 1.0 1152 $1,900 $1.65 25d 1 1.23mi
609 Henry St Camden, NJ 3.0 1.0 1290 $1,600 $1.24 25d 1 1.27mi
2752 Mickle St Camden, NJ 3.0 1.0 1450 $1,850 $1.28 17d 1 1.31mi
440 Henry St Camden, NJ 3.0 1.5 1224 $2,200 $1.80 25d 1 1.33mi
714 Magill Ave Oaklyn, NJ 5.0 2.0 2100 $2,595 $1.24 6d 1 1.37mi

Listing history 5 events

  1. 2025-12-17
    price $199,900 1395-char remark
    Show marketing remark (1395 chars)

    Unlock the potential of this versatile 2-story commercial property, strategically located on bustling Haddon Avenue! Ideal for investors, business owners, or those seeking income-generating opportunities, this property offers unmatched flexibility and charm. First Floor Unit Features: Dedicated office space with the option to rent individual offices or lease the entire floor; Separate entrance for privacy and convenience; Half bathroom, backyard access, and a basement for added functionality. Second Floor Unit Features: Private entrance leading to a spacious 3-bedroom apartment; Full kitchen, full bathroom, and oversized windows that flood the space with natural light; Ideal for residential rental income or owner-occupancy. Location Highlights: Minutes from public transit and major bridges connecting to Center City Philadelphia. ; Close proximity to local hospitals, making it perfect for professionals or tenants seeking convenience; Situated in a thriving area with growing demand for rental and commercial spaces; This property is being sold as-is, offering a blank slate to tailor to your vision. Whether you’re looking to expand your portfolio, establish a business, or create a live-work space, 1433 Haddon Avenue delivers unparalleled opportunity. Don't miss your chance to capitalize on this incredible offering. Schedule a showing today and envision the possibilities!

  2. 2025-11-10
    status Active 1395-char remark
    Show marketing remark (1395 chars)

    Unlock the potential of this versatile 2-story commercial property, strategically located on bustling Haddon Avenue! Ideal for investors, business owners, or those seeking income-generating opportunities, this property offers unmatched flexibility and charm. First Floor Unit Features: Dedicated office space with the option to rent individual offices or lease the entire floor; Separate entrance for privacy and convenience; Half bathroom, backyard access, and a basement for added functionality. Second Floor Unit Features: Private entrance leading to a spacious 3-bedroom apartment; Full kitchen, full bathroom, and oversized windows that flood the space with natural light; Ideal for residential rental income or owner-occupancy. Location Highlights: Minutes from public transit and major bridges connecting to Center City Philadelphia. ; Close proximity to local hospitals, making it perfect for professionals or tenants seeking convenience; Situated in a thriving area with growing demand for rental and commercial spaces; This property is being sold as-is, offering a blank slate to tailor to your vision. Whether you’re looking to expand your portfolio, establish a business, or create a live-work space, 1433 Haddon Avenue delivers unparalleled opportunity. Don't miss your chance to capitalize on this incredible offering. Schedule a showing today and envision the possibilities!

  3. 2025-10-31
    historical 1395-char remark
    Show marketing remark (1395 chars)

    Unlock the potential of this versatile 2-story commercial property, strategically located on bustling Haddon Avenue! Ideal for investors, business owners, or those seeking income-generating opportunities, this property offers unmatched flexibility and charm. First Floor Unit Features: Dedicated office space with the option to rent individual offices or lease the entire floor; Separate entrance for privacy and convenience; Half bathroom, backyard access, and a basement for added functionality. Second Floor Unit Features: Private entrance leading to a spacious 3-bedroom apartment; Full kitchen, full bathroom, and oversized windows that flood the space with natural light; Ideal for residential rental income or owner-occupancy. Location Highlights: Minutes from public transit and major bridges connecting to Center City Philadelphia. ; Close proximity to local hospitals, making it perfect for professionals or tenants seeking convenience; Situated in a thriving area with growing demand for rental and commercial spaces; This property is being sold as-is, offering a blank slate to tailor to your vision. Whether you’re looking to expand your portfolio, establish a business, or create a live-work space, 1433 Haddon Avenue delivers unparalleled opportunity. Don't miss your chance to capitalize on this incredible offering. Schedule a showing today and envision the possibilities!

  4. 2025-08-05
    listed $225,000 Active 1395-char remark
    Show marketing remark (1395 chars)

    Unlock the potential of this versatile 2-story commercial property, strategically located on bustling Haddon Avenue! Ideal for investors, business owners, or those seeking income-generating opportunities, this property offers unmatched flexibility and charm. First Floor Unit Features: Dedicated office space with the option to rent individual offices or lease the entire floor; Separate entrance for privacy and convenience; Half bathroom, backyard access, and a basement for added functionality. Second Floor Unit Features: Private entrance leading to a spacious 3-bedroom apartment; Full kitchen, full bathroom, and oversized windows that flood the space with natural light; Ideal for residential rental income or owner-occupancy. Location Highlights: Minutes from public transit and major bridges connecting to Center City Philadelphia. ; Close proximity to local hospitals, making it perfect for professionals or tenants seeking convenience; Situated in a thriving area with growing demand for rental and commercial spaces; This property is being sold as-is, offering a blank slate to tailor to your vision. Whether you’re looking to expand your portfolio, establish a business, or create a live-work space, 1433 Haddon Avenue delivers unparalleled opportunity. Don't miss your chance to capitalize on this incredible offering. Schedule a showing today and envision the possibilities!

  5. 1991-04-26
    soldstatus $10,300

ⓘ 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
$1,254 · $104/mo
Projected year-2 tax
$3,116 · $260/mo
Expected delta
+$1,862/yr (+$155/mo · 148.5%)

ⓘ 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 ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$25,050
− Mortgage interest
−$11,198
− Property taxes
−$1,254
− Insurance
−$1,000
− Repairs & maintenance
−$2,004
− Management
−$2,004
− Depreciation
−$5,815
Taxable income
$1,776
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$426
After-tax cash flow
$4,530/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
Camden City School District
NCES district ID
3402640
Math proficiency
3% ▼ -6.00%
Reading proficiency
16% ▬ 0.00%
Median HH income
$25,845
Composite
6.85/100
National rank
#9981
State rank
#472 of 472 in NJ

Livability — Camden

Score
70/100
State rank
#262
US rank
#7721

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camden, NJ
County
Camden County · 407,624 people
City population
20,865
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
12,573
Household income
$36,793
Rent vs Own
65.2% rent · 34.8% own
Severe rent burden
1141.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 54% Hispanic / Latino 36% Two or more races 9% White 5% Asian 1%
Hispanic origin (detail)
Mexican 4% Puerto Rican 19% Dominican 4%
Common ancestry
Hispanic 1%
Foreign-born
12% · Canada, Jamaica
Languages at home
75% English-only · Spanish 22% Tagalog/Filipino 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
▼ -2.36%
Current HPI
162.557
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

+1840.8% since first listed
5 events — show timeline
  • 2025-12-17 Price Changed $199,900 BRIGHT MLS
  • 2025-11-10 Relisted BRIGHT MLS
  • 2025-10-31 Listing Removed BRIGHT MLS
  • 2025-08-05 Listed $225,000 BRIGHT MLS
  • 1991-04-26 Sold (Public Records) $10,300 Public Records

Property tax history

-2.3%/yr

Latest (2010): $1,254 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…