CashFlowRE
Sign in Sign up
1242 Liberte Ct
C Composite 55.31
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 +22.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +6.3/10.0
  • Livability +3.9/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,777

1242 Liberte Ct · Burlington, NJ 08016
2 bd · 1.0 ba · 888 sqft · Condo public records · 65 Days on market
Built 1972 $200/mo HOA · 10% of rent

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

Listing remarks MLS

Put some sweat equity into this condo and make it your own. This 2nd-floor condo offers the following benefits: close to stores, restaurants, bus lines, River Line light rail train station, major routes, and Pennsylvania. This home offers large spacious rooms and a sliding door to take you outside to sit and relax on the small balcony. The buyer is responsible for obtaining the certificate of occupancy. Any inspections are for informational purposes only. If value and location are what you are looking for, this is the home for you.

Key facts

  • Second floor
  • Centrally located
  • $200 HOA

Tags

SECOND FLOORCENTRALLY LOCATED

Property features AI

Finance

  • HOA & community: Monthly condo fee of $200; Professionally managed off-site association; HOA covers common area maintenance, exterior building maintenance, lawn maintenance, snow removal, and water; One-time other fee of $850

Exterior

  • Parking: Assigned parking space in a parking lot (1 assigned space)
  • Utilities: Public water; Public sewer; Electric hot water; 100 amp electric service with circuit breakers; Natural gas for heating
  • Home design: Condominium unit (Garden building, 1–4 floors); Single-floor unit (one floor in unit); Unit/Flat structure
  • Construction: Block construction; Asphalt roof; Above grade and below grade structures present; Built year reported by assessor
  • Exterior features: Balcony; Not in a federal flood zone; Property managed by on-site property manager present

Interior

  • Kitchen: Refrigerator; Stove
  • Bedrooms: Two bedrooms on the first upper level
  • Flooring: Vinyl flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Living room; No basement; Assessor-reported living area
  • Laundry & utility: No in-unit washer/dryer hookup

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 $284 ($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: $164k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 4.9% in Burlington — 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 78/100 on livability (#89 in NJ, #2,359 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: schools C-, amenities F.
  • Burlington Township School District (suburban): math 20% / reading 50% proficiency, ranked #258 of 472 in NJ (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 180 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,161 units permitted in Burlington County in 2024 (988 in 5+ unit buildings).

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.
  • Burlington County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask is 8639% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $118k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $164,290 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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. 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 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
1.13%
Cap rate
8.24%
Cash-on-cash
6.96%
DSCR
1.31
GRM
7.4

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
-5.6%
Equity multiple
0.79×
Total profit
$-10,169
Equity at exit
$26,060
10-year hold
IRR
4.1%
Equity multiple
1.30×
Total profit
$14,722
Equity at exit
$15,112

Cash invested: $48,938 (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 08016

Home prices YoY
-21.8%
Active inventory
180
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,977 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$89 /mo · $1,065/yr
Insurance
$73
HOA
$200
Vacancy / Maint / Mgmt
$415
Net cashflow
$284

Break-even live

Break-even rent $1,618
Max offer price $174,777
Occupancy floor 81%

Sensitivity live

Price -10% $383 -5% $333 +0% $284 +5% $234 +10% $185
Rent -10% $128 -5% $206 +0% $284 +5% $362 +10% $440
Rate -1.0pp $372 -0.5pp $328 base $284 +0.5pp $239 +1.0pp $193

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
$43,694
Closing costs
$5,243
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1020 Jardin Ct Burlington, NJ 2.0 1.0 1024 $1,800 $1.76 6d 1 0.20mi
1000 Ivorie Ct Burlington, NJ 1.0–2.0 1.0 1025 $2,075 $2.02 25d 1 0.26mi
1701 Salem Rd Burlington, NJ 1.0–2.0 1.0 730 $1,839 $2.52 2d 2 0.54mi
1020 Woodlane Rd Beverly, NJ 2.0 1.0–1.5 1515 $2,069 $1.37 2d 13 1.08mi
28 Palmer Sq Beverly, NJ 2.0 1.5 1096 $2,450 $2.24 2d 1 1.15mi
907 Woodlane Rd Beverly, NJ 1.0 1.0 700 $1,450 $2.07 44d 1 1.32mi

HOA detail condo

Monthly dues
$200 · $2,400/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 33 events

  1. 2026-06-21
    days on market $174,777 Active 65 DOM
  2. 2026-06-18
    days on market $174,777 Active 62 DOM
  3. 2026-06-17
    days on market $174,777 Active 61 DOM
  4. 2026-06-16
    days on market $174,777 Active 60 DOM
  5. 2026-06-15
    days on market $174,777 Active 59 DOM
  6. 2026-06-13
    days on market $174,777 Active 57 DOM
  7. 2026-06-09
    days on market $174,777 Active 53 DOM
  8. 2026-06-08
    days on market $174,777 Active 52 DOM
  9. 2026-06-07
    pricedays on market $174,777 Active 51 DOM
  10. 2026-06-04
    days on market $179,777 Active 48 DOM
  11. 2026-06-03
    days on market $179,777 Active 47 DOM
  12. 2026-06-02
    days on market $179,777 Active 46 DOM
  13. 2026-06-01
    days on market $179,777 Active 45 DOM
  14. 2026-05-31
    days on market $179,777 Active 44 DOM
  15. 2026-05-22
    price $184,777
  16. 2026-05-10
    listed $2,000
  17. 2026-05-09
    status Active
  18. 2026-05-06
    status Pending
  19. 2026-05-02
    historical $2,000
  20. 2026-05-01
    historical Active Under Contract
  21. 2026-04-23
    price $189,777
  22. 2026-04-09
    listed $199,777 Active
  23. 2026-03-03
    listed $2,000
  24. 2026-02-15
    historical $2,200
  25. 2026-02-06
    price $2,200
  26. 2026-02-05
    listed $2,000
  27. 2024-11-01
    soldstatus $117,777
  28. 2024-09-13
    soldstatus $117,777 Closed 537-char remark
    Show marketing remark (537 chars)

    Put some sweat equity into this condo and make it your own. This 2nd-floor condo offers the following benefits: close to stores, restaurants, bus lines, River Line light rail train station, major routes, and Pennsylvania. This home offers large spacious rooms and a sliding door to take you outside to sit and relax on the small balcony. The buyer is responsible for obtaining the certificate of occupancy. Any inspections are for informational purposes only. If value and location are what you are looking for, this is the home for you.

  29. 2024-09-06
    status Pending 537-char remark
    Show marketing remark (537 chars)

    Put some sweat equity into this condo and make it your own. This 2nd-floor condo offers the following benefits: close to stores, restaurants, bus lines, River Line light rail train station, major routes, and Pennsylvania. This home offers large spacious rooms and a sliding door to take you outside to sit and relax on the small balcony. The buyer is responsible for obtaining the certificate of occupancy. Any inspections are for informational purposes only. If value and location are what you are looking for, this is the home for you.

  30. 2024-08-21
    historical Active Under Contract 537-char remark
    Show marketing remark (537 chars)

    Put some sweat equity into this condo and make it your own. This 2nd-floor condo offers the following benefits: close to stores, restaurants, bus lines, River Line light rail train station, major routes, and Pennsylvania. This home offers large spacious rooms and a sliding door to take you outside to sit and relax on the small balcony. The buyer is responsible for obtaining the certificate of occupancy. Any inspections are for informational purposes only. If value and location are what you are looking for, this is the home for you.

  31. 2024-08-15
    listed $110,000 Active 537-char remark
    Show marketing remark (537 chars)

    Put some sweat equity into this condo and make it your own. This 2nd-floor condo offers the following benefits: close to stores, restaurants, bus lines, River Line light rail train station, major routes, and Pennsylvania. This home offers large spacious rooms and a sliding door to take you outside to sit and relax on the small balcony. The buyer is responsible for obtaining the certificate of occupancy. Any inspections are for informational purposes only. If value and location are what you are looking for, this is the home for you.

  32. 1989-01-24
    soldstatus $41,500
  33. 1985-12-04
    soldstatus $27,000

ⓘ 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
$1,065 · $89/mo
Projected year-2 tax
$2,708 · $226/mo
Expected delta
+$1,644/yr (+$137/mo · 154.4%)

ⓘ 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 (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 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$23,726
− Mortgage interest
−$9,790
− Property taxes
−$1,065
− Insurance
−$874
− Repairs & maintenance
−$1,898
− Management
−$1,898
− HOA
−$2,400
− Depreciation
−$5,084
Taxable income
$717
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$172
After-tax cash flow
$3,234/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
Burlington Township School District
NCES district ID
3402460
Math proficiency
20% ▼ -22.00%
Reading proficiency
50% ▼ -5.00%
Median HH income
$82,078
Composite
33.29/100
National rank
#5508
State rank
#258 of 472 in NJ

Livability — Burlington

Score
78/100
State rank
#89
US rank
#2359

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Burlington County · 323,710 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
34,920
Household income
$98,463
Rent vs Own
26.9% rent · 73.1% own
Severe rent burden
1045.0

Population outlook (Burlington County) Hauer SSP2

Today (2025)
453,425 people
By 2030
452,359 · -0.2%
By 2040
445,033 · -1.9%
By 2050
431,760 · -4.8%
By 2075
406,277 · -10.4%
By 2100
364,732 · -19.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 44% Black 33% Two or more races 10% Hispanic / Latino 9% Asian 7%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Romanian 4% Hispanic 2% Lithuanian 1%
Foreign-born
15% · Canada
Languages at home
84% English-only · Spanish 4% Other Indo-European 4% French/Haitian/Cajun 2%

Political lean MEDSL · Burlington

2024 margin
D (+16.6) · D 57.6% · R 41.0% · Other 1.3%
2008→2024 swing
-2.0pp toward R · 2008: 18.6pp · 2024: 16.6pp
All cycles
2024: D+16.6 2020: D+19.5 2016: D+14.8 2012: D+18.7 2008: D+18.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.42%
Current HPI
298.7935
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

+584.4% since first listed
19 events — show timeline
  • 2026-05-22 Price Changed $184,777 BRIGHT MLS
  • 2026-05-10 Listed for Rent $2,000 BRIGHTMLS
  • 2026-05-09 Relisted BRIGHT MLS
  • 2026-05-06 Pending BRIGHT MLS
  • 2026-05-02 Rental Removed $2,000 BRIGHTMLS
  • 2026-05-01 Contingent BRIGHT MLS
  • 2026-04-23 Price Changed $189,777 BRIGHT MLS
  • 2026-04-09 Listed $199,777 BRIGHT MLS
  • 2026-03-03 Listed for Rent $2,000 BRIGHTMLS
  • 2026-02-15 Rental Removed $2,200 TURBOTENANT
  • 2026-02-06 Price Changed $2,200 TURBOTENANT
  • 2026-02-05 Listed for Rent $2,000 TURBOTENANT
  • 2024-11-01 Sold (Public Records) $117,777 Public Records
  • 2024-09-13 Sold (MLS) $117,777 BRIGHT MLS
  • 2024-09-06 Pending BRIGHT MLS
  • 2024-08-21 Contingent BRIGHT MLS
  • 2024-08-15 Listed $110,000 BRIGHT MLS
  • 1989-01-24 Sold (Public Records) $41,500 Public Records
  • 1985-12-04 Sold (Public Records) $27,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $1,065 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…