CashFlowRE
Sign in Sign up
847 & 849 York St
B- Composite 67.2
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
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.7/10.0
  • Schools +0.7/10.0

$200,000

847 & 849 York St · Camden, NJ 08102
6 bd · 3.0 ba · 1,236 sqft · SingleFamily public records · 55 Days on market
Built 1909 980 sqft lot

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

Listing remarks MLS

5k offered to buyers closing cost Package Deal – 847 & 849 York Street Sold Together. Unique opportunity to acquire two attached Camden properties currently configured as one combined unit. The combined layout features oversized rooms, a large living room, a formal dining room, and a welcoming front porch. Perfect for investors, contractors, or buyers looking to build equity in a rapidly developing area of Camden.

Key facts

  • Formal dining room
  • Oversized rooms
  • Large living room

Tags

COMBINED UNITOVERSIZED ROOMSLARGE LIVING ROOMFORMAL DINING ROOMWELCOMING FRONT PORCH

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 6-bed/3.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $194k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% vs local median 7.1% in Camden — 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 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: 24 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).
  • At $2,963/mo this rent would consume 105% of the median local household income ($34k/yr) (locally 562% 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 (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $56k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $194,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1909 — 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 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?
  5. 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?
  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
1.48%
Cap rate
12.81%
Cash-on-cash
23.27%
DSCR
2.04
GRM
5.6

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
16.3%
Equity multiple
1.66×
Total profit
$36,732
Equity at exit
$29,821
10-year hold
IRR
24.9%
Equity multiple
3.16×
Total profit
$120,922
Equity at exit
$17,292

Cash invested: $56,000 (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 08102

Home prices YoY
-4.3%
Active inventory
24
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$2,963 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$123 /mo · $1,475/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$622
Net cashflow
$1,086

Break-even live

Break-even rent $1,589
Max offer price $200,000
Occupancy floor 58%

Sensitivity live

Price -10% $1,199 -5% $1,143 +0% $1,086 +5% $1,029 +10% $973
Rent -10% $852 -5% $969 +0% $1,086 +5% $1,203 +10% $1,320
Rate -1.0pp $1,187 -0.5pp $1,137 base $1,086 +0.5pp $1,034 +1.0pp $982

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
$50,000
Closing costs
$6,000
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
211 Birch St Camden, NJ 5.0 1.5 976 $3,500 $3.59 19d 1 0.59mi

Listing history 6 events

  1. 2026-06-04
    status $200,000 Pending 55 DOM
  2. 2026-06-03
    days on market $200,000 Active 55 DOM
  3. 2026-06-02
    days on market $200,000 Active 54 DOM
  4. 2026-06-01
    days on market $200,000 Active 53 DOM
  5. 2026-05-31
    days on market $200,000 Active 52 DOM
  6. 2026-04-09
    listed $260,000 Active 429-char remark
    Show marketing remark (429 chars)

    5k offered to buyers closing cost Package Deal – 847 & 849 York Street Sold Together. Unique opportunity to acquire two attached Camden properties currently configured as one combined unit. The combined layout features oversized rooms, a large living room, a formal dining room, and a welcoming front porch. Perfect for investors, contractors, or buyers looking to build equity in a rapidly developing area of Camden.

ⓘ 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
$1,475 · $123/mo
Projected year-2 tax
$3,227 · $269/mo
Expected delta
+$1,753/yr (+$146/mo · 118.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$35,562
− Mortgage interest
−$11,203
− Property taxes
−$1,475
− Insurance
−$1,000
− Repairs & maintenance
−$2,845
− Management
−$2,845
− Depreciation
−$5,818
Taxable income
$10,376
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,490
After-tax cash flow
$10,543/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)
8,292
Household income
$33,852
Rent vs Own
76.4% rent · 23.6% own
Severe rent burden
562.0

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
Majority Hispanic (64%)
Race & ethnicity
Hispanic / Latino 64% Black 20% Two or more races 14% White 13% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 40% Dominican 14%
Common ancestry
Romanian 2% Hispanic 1% Serbian 1%
Foreign-born
13% · Canada
Languages at home
48% English-only · Spanish 50%

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
▼ -8.61%
Current HPI
192.0092
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

1 event — show timeline
  • 2026-04-09 Listed $260,000 BRIGHT MLS

Property tax history

+8.9%/yr

Latest (2025): $1,475 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…