CashFlowRE
Sign in Sign up
No image
D+ Composite 47.88
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.9/30.0
  • DSCR +4.2/10.0
  • 1% rule +4.1/10.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$338,000

7 Barbers Ln · South Seaville, NJ 08210
3 bd · 2.0 ba · 1,536 sqft · SingleFamily public records · 28 Days on market
Built 1983 0.29 ac lot Est $427k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for a Summer home at the beach or an Airbnb but dont want to pay Beach prices, then you have found your home. Completely remodeled 3 bed 2 bath rancher with 2 car garage just off of Route 9 minutes from Avalon , Sea Isle City and Stone Harbor. Like to Golf. 3 miles to Avalon Country Club or Shore Gate Golf Club. Like the Casinos. Easy access to the Garden State Parkway then a short ride to Atlantic City. Want to just stay at home and relax. Then enjoy the large deck in the fenced in back yard. Don't want to deal with maintenace. New Kitchen with Granite Countertops and Stainless Steel Appliances. New Bathrooms, Windows and Flooring. New Gas Furnace and Central Air. New Washer and Dryer New Garage Door with New Openers and Keypad. Feshly painted Garage Floor and stained rear Deck. Driveway can easily park 4 cars. Take advantage of the low interest rates to get the vacation home that you always wanted.

Key facts

  • 0.29 acre lot
  • 2 garage spots
  • Built 1983

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 3-bed/2.0-bath single-family listed at $338k.

Deal economics

  • At list price, monthly cash flow is $38 ($459/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 $309k (8.7% below list).
  • Recommended offer: $309k (8.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Dennis Township School District (suburban): math 26% / reading 41% proficiency, ranked #284 of 472 in NJ (top 60%) — 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: 144 active listings in the ZIP; 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.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($333k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 20y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $308,629 (8.7% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.91%
Cap rate
6.43%
Cash-on-cash
0.48%
DSCR
1.02
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$427,008
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2005 N Route 9 0.52mi 3/1.5 1,500 (-2%) 2mo $405,000 $270 68
109 Hagen Rd 0.30mi 2/2.0 (-1) 1,366 (-11%) 1mo $380,000 $278 62
34 Cedar Ln 0.60mi 3/2.5 1,557 (+1%) 14mo $469,900 $302 56
14 Cedar Dr 0.59mi 3/1.0 1,516 (-1%) 16mo $335,000 $221 53
6 Timothy Ln 0.74mi 3/2.0 1,484 (-3%) 19mo $430,000 $290 44

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
-15.5%
Equity multiple
0.45×
Total profit
$-52,250
Equity at exit
$50,397
10-year hold
IRR
-7.0%
Equity multiple
0.56×
Total profit
$-42,015
Equity at exit
$29,224

Cash invested: $94,640 (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 08210

Home prices YoY
-22.3%
Active inventory
144
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$3,086 medium interval (Pro) →
Mortgage (P&I)
$1,773
Tax from tax record
$487 /mo · $5,839/yr
Insurance
$141
HOA
$0
Vacancy / Maint / Mgmt
$648
Net cashflow
$38

Break-even live

Break-even rent $3,038
Max offer price $338,000
Occupancy floor 94%

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
$84,500
Closing costs
$10,140
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.

Listing history 15 events

  1. 2021-10-04
    soldstatus $330,000
  2. 2021-09-10
    soldstatus $330,000 Sold Coop by Member 922-char remark
    Show marketing remark (922 chars)

    Looking for a Summer home at the beach or an Airbnb but dont want to pay Beach prices, then you have found your home. Completely remodeled 3 bed 2 bath rancher with 2 car garage just off of Route 9 minutes from Avalon , Sea Isle City and Stone Harbor. Like to Golf. 3 miles to Avalon Country Club or Shore Gate Golf Club. Like the Casinos. Easy access to the Garden State Parkway then a short ride to Atlantic City. Want to just stay at home and relax. Then enjoy the large deck in the fenced in back yard. Don't want to deal with maintenace. New Kitchen with Granite Countertops and Stainless Steel Appliances. New Bathrooms, Windows and Flooring. New Gas Furnace and Central Air. New Washer and Dryer New Garage Door with New Openers and Keypad. Feshly painted Garage Floor and stained rear Deck. Driveway can easily park 4 cars. Take advantage of the low interest rates to get the vacation home that you always wanted.

  3. 2021-09-10
    soldstatus $330,000 Sold 922-char remark
    Show marketing remark (922 chars)

    Looking for a Summer home at the beach or an Airbnb but dont want to pay Beach prices, then you have found your home. Completely remodeled 3 bed 2 bath rancher with 2 car garage just off of Route 9 minutes from Avalon , Sea Isle City and Stone Harbor. Like to Golf. 3 miles to Avalon Country Club or Shore Gate Golf Club. Like the Casinos. Easy access to the Garden State Parkway then a short ride to Atlantic City. Want to just stay at home and relax. Then enjoy the large deck in the fenced in back yard. Don't want to deal with maintenace. New Kitchen with Granite Countertops and Stainless Steel Appliances. New Bathrooms, Windows and Flooring. New Gas Furnace and Central Air. New Washer and Dryer New Garage Door with New Openers and Keypad. Feshly painted Garage Floor and stained rear Deck. Driveway can easily park 4 cars. Take advantage of the low interest rates to get the vacation home that you always wanted.

  4. 2021-09-09
    status Under Contract 922-char remark
    Show marketing remark (922 chars)

    Looking for a Summer home at the beach or an Airbnb but dont want to pay Beach prices, then you have found your home. Completely remodeled 3 bed 2 bath rancher with 2 car garage just off of Route 9 minutes from Avalon , Sea Isle City and Stone Harbor. Like to Golf. 3 miles to Avalon Country Club or Shore Gate Golf Club. Like the Casinos. Easy access to the Garden State Parkway then a short ride to Atlantic City. Want to just stay at home and relax. Then enjoy the large deck in the fenced in back yard. Don't want to deal with maintenace. New Kitchen with Granite Countertops and Stainless Steel Appliances. New Bathrooms, Windows and Flooring. New Gas Furnace and Central Air. New Washer and Dryer New Garage Door with New Openers and Keypad. Feshly painted Garage Floor and stained rear Deck. Driveway can easily park 4 cars. Take advantage of the low interest rates to get the vacation home that you always wanted.

  5. 2021-09-09
    status Pending
    Show marketing remark (922 chars)

    Looking for a Summer home at the beach or an Airbnb but dont want to pay Beach prices, then you have found your home. Completely remodeled 3 bed 2 bath rancher with 2 car garage just off of Route 9 minutes from Avalon , Sea Isle City and Stone Harbor. Like to Golf. 3 miles to Avalon Country Club or Shore Gate Golf Club. Like the Casinos. Easy access to the Garden State Parkway then a short ride to Atlantic City. Want to just stay at home and relax. Then enjoy the large deck in the fenced in back yard. Don't want to deal with maintenace. New Kitchen with Granite Countertops and Stainless Steel Appliances. New Bathrooms, Windows and Flooring. New Gas Furnace and Central Air. New Washer and Dryer New Garage Door with New Openers and Keypad. Feshly painted Garage Floor and stained rear Deck. Driveway can easily park 4 cars. Take advantage of the low interest rates to get the vacation home that you always wanted.

  6. 2021-09-09
    historical Under Contract 922-char remark
    Show marketing remark (922 chars)

    Looking for a Summer home at the beach or an Airbnb but dont want to pay Beach prices, then you have found your home. Completely remodeled 3 bed 2 bath rancher with 2 car garage just off of Route 9 minutes from Avalon , Sea Isle City and Stone Harbor. Like to Golf. 3 miles to Avalon Country Club or Shore Gate Golf Club. Like the Casinos. Easy access to the Garden State Parkway then a short ride to Atlantic City. Want to just stay at home and relax. Then enjoy the large deck in the fenced in back yard. Don't want to deal with maintenace. New Kitchen with Granite Countertops and Stainless Steel Appliances. New Bathrooms, Windows and Flooring. New Gas Furnace and Central Air. New Washer and Dryer New Garage Door with New Openers and Keypad. Feshly painted Garage Floor and stained rear Deck. Driveway can easily park 4 cars. Take advantage of the low interest rates to get the vacation home that you always wanted.

  7. 2021-08-12
    listed $338,000 Active 922-char remark
    Show marketing remark (922 chars)

    Looking for a Summer home at the beach or an Airbnb but dont want to pay Beach prices, then you have found your home. Completely remodeled 3 bed 2 bath rancher with 2 car garage just off of Route 9 minutes from Avalon , Sea Isle City and Stone Harbor. Like to Golf. 3 miles to Avalon Country Club or Shore Gate Golf Club. Like the Casinos. Easy access to the Garden State Parkway then a short ride to Atlantic City. Want to just stay at home and relax. Then enjoy the large deck in the fenced in back yard. Don't want to deal with maintenace. New Kitchen with Granite Countertops and Stainless Steel Appliances. New Bathrooms, Windows and Flooring. New Gas Furnace and Central Air. New Washer and Dryer New Garage Door with New Openers and Keypad. Feshly painted Garage Floor and stained rear Deck. Driveway can easily park 4 cars. Take advantage of the low interest rates to get the vacation home that you always wanted.

  8. 2021-08-12
    listed $338,000 Active 922-char remark
    Show marketing remark (922 chars)

    Looking for a Summer home at the beach or an Airbnb but dont want to pay Beach prices, then you have found your home. Completely remodeled 3 bed 2 bath rancher with 2 car garage just off of Route 9 minutes from Avalon , Sea Isle City and Stone Harbor. Like to Golf. 3 miles to Avalon Country Club or Shore Gate Golf Club. Like the Casinos. Easy access to the Garden State Parkway then a short ride to Atlantic City. Want to just stay at home and relax. Then enjoy the large deck in the fenced in back yard. Don't want to deal with maintenace. New Kitchen with Granite Countertops and Stainless Steel Appliances. New Bathrooms, Windows and Flooring. New Gas Furnace and Central Air. New Washer and Dryer New Garage Door with New Openers and Keypad. Feshly painted Garage Floor and stained rear Deck. Driveway can easily park 4 cars. Take advantage of the low interest rates to get the vacation home that you always wanted.

  9. 2021-08-12
    listed $338,000 Active
    Show marketing remark (922 chars)

    Looking for a Summer home at the beach or an Airbnb but dont want to pay Beach prices, then you have found your home. Completely remodeled 3 bed 2 bath rancher with 2 car garage just off of Route 9 minutes from Avalon , Sea Isle City and Stone Harbor. Like to Golf. 3 miles to Avalon Country Club or Shore Gate Golf Club. Like the Casinos. Easy access to the Garden State Parkway then a short ride to Atlantic City. Want to just stay at home and relax. Then enjoy the large deck in the fenced in back yard. Don't want to deal with maintenace. New Kitchen with Granite Countertops and Stainless Steel Appliances. New Bathrooms, Windows and Flooring. New Gas Furnace and Central Air. New Washer and Dryer New Garage Door with New Openers and Keypad. Feshly painted Garage Floor and stained rear Deck. Driveway can easily park 4 cars. Take advantage of the low interest rates to get the vacation home that you always wanted.

  10. 2007-03-23
    soldstatus $283,900
  11. 2007-03-17
    soldstatus $283,900
  12. 2007-02-07
    historical
  13. 2006-08-10
    listed $289,900
  14. 1991-12-16
    soldstatus $119,700
  15. 1990-08-27
    soldstatus $95,000

ⓘ 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
$5,839 · $487/mo
Projected year-2 tax
$7,128 · $594/mo
Expected delta
+$1,288/yr (+$107/mo · 22.1%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥97°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$37,035
− Mortgage interest
−$18,933
− Property taxes
−$5,839
− Insurance
−$1,690
− Repairs & maintenance
−$2,963
− Management
−$2,963
− Depreciation
−$9,833
Taxable loss
−$5,185
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,245
After-tax cash flow
$1,703/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
Dennis Township School District
NCES district ID
3403840
Math proficiency
26% ▼ -27.00%
Reading proficiency
41% ▼ -9.00%
Median HH income
$72,052
Composite
31.16/100
National rank
#6055
State rank
#284 of 472 in NJ

Livability — South Seaville

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

City population
53
Population (ZIP)
17,278

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 (80%)
Race & ethnicity
White 80% Hispanic / Latino 8% Black 7% Two or more races 6% Asian 2%
Hispanic origin (detail)
Puerto Rican 2%
Common ancestry
Romanian 6% Subsaharan African 1% Lithuanian 1%
Foreign-born
4% · Canada
Languages at home
91% English-only · Spanish 4% Other Indo-European 2% Russian/Polish/Slavic 1%

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
▼ -100.23%
Current HPI
349.1624
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

+247.4% since first listed
15 events — show timeline
  • 2021-10-04 Sold (Public Records) $330,000 Public Records
  • 2021-09-10 Sold (MLS) $330,000 SJSRMLS
  • 2021-09-10 Sold (MLS) $330,000 CMCMLS
  • 2021-09-09 Pending CMCMLS
  • 2021-09-09 Pending BRIGHT MLS
  • 2021-09-09 Contingent SJSRMLS
  • 2021-08-12 Listed $338,000 BRIGHT MLS
  • 2021-08-12 Listed $338,000 SJSRMLS
  • 2021-08-12 Listed $338,000 CMCMLS
  • 2007-03-23 Sold (MLS) $283,900 SJSRMLS
  • 2007-03-17 Sold (Public Records) $283,900 Public Records
  • 2007-02-07 Listing Removed SJSRMLS
  • 2006-08-10 Listed $289,900 SJSRMLS
  • 1991-12-16 Sold (Public Records) $119,700 Public Records
  • 1990-08-27 Sold (Public Records) $95,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $5,839 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…