CashFlowRE
Sign in Sign up
4 Birch Ct
C Composite 55.11
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 +15.8/30.0
  • ARV discount +15.0/15.0
  • Appreciation +7.5/10.0
  • DSCR +4.9/10.0
  • 1% rule +4.3/10.0
  • Condition / age +3.8/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Manufactured-home adj. -4.8

$185,000

4 Birch Ct · Weymouth, NJ 08330
2 bd · 2.0 ba · 1,400 sqft · Manufactured · 140 Days on market
Manufactured home Built 2003 Good condition $132/sqft · 17% below area Est $224k · 17% under ↓ 10% since listing

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

Listing remarks MLS

Repriced!! Motivated Seller! Welcome to Oaks of Weymouth! This charming 2-bedroom, 2-bath home is tucked away on a quiet cul-de-sac and backs to a peaceful, tree-lined setting—offering both privacy and a serene atmosphere. Lovingly maintained, the home features major updates completed in 2025, including a brand-new HVAC system and roof, giving you peace of mind for years to come. The shed roof was also replaced just a few years prior. Inside, the spacious kitchen is equipped with Corian countertops and offers plenty of room for a breakfast table or the option to add an island for extra workspace and seating. Just off the kitchen, the utility room has its own side entrance and includes a full-size washer and dryer, along with a convenient work sink—perfect for cleaning up after outdoor projects. The open flow between the dining area and living room creates a flexible space that can easily accommodate additional seating for gatherings and holidays. Step outside to find a large shed with electricity already in place—ideal for storage, hobbies, or a workshop. The irrigation system control panel is located in the shed, though it has not been used in recent years. With solid updates, functional space, and a tranquil setting, this home is move-in ready and just waiting for your personal touch to make it truly your own.

Key facts

  • Utility room
  • Brand new roof
  • Corian countertops

Tags

MAJOR UPDATESBRAND NEW HVAC SYSTEMBRAND NEW ROOFSPACIOUS KITCHENCORIAN COUNTERTOPSUTILITY ROOM

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $185k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $84 ($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 $172k (6.8% below list).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Weymouth Township School District (rural): math 50% / reading 55% proficiency, ranked #351 of 612 in NJ (top 57%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Weymouth Township Elementary School (math 27% / reading 47%, grade F, #528 of 1,303 statewide, top 43%, 156 students, 45% FRL).
  • Zoned-school proficiency averages 37% at this address vs 52% district-wide (-16 pts) — the specific schools serving this property underperform the Weymouth Township School District average; the district grade overstates school quality for this exact location.
  • Market conditions: 403 active listings in the ZIP; solid renter incomes; 672 units permitted in Atlantic County in 2024 (258 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Atlantic County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $52k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 140 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $34k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 140 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
0.93%
Cap rate
6.84%
Cash-on-cash
1.94%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$223,883
List price
$185,000
Delta
-12.32%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16 Dogwood Ln 0.25mi 2/2.0 1,400 (0%) 2mo $190,000 $136 87
13 Hickory Ln 0.34mi 2/2.0 1,400 (0%) 7mo $164,900 $118 78
5 Redwood Ct 0.12mi 3/2.0 (+1) 1,500 (+7%) 1mo $209,000 $139 76
2 Birch 0.02mi 3/2.0 (+1) 1,500 (+7%) 12mo $200,000 $133 72
60 Pinetree Ln 0.21mi 3/2.0 (+1) 1,500 (+7%) 7mo $225,000 $150 68
100 Pinetree Ln 0.16mi 2/2.0 1,708 (+22%) 0mo $205,000 $120 67
49 Dogwood Ln 0.12mi 2/2.0 1,680 (+20%) 4mo $220,000 $131 67
23 Redwood Ln 0.11mi 3/2.0 (+1) 1,100 (-21%) 3mo $203,975 $185 62
11 Maple Ct 0.12mi 3/2.0 (+1) 1,600 (+14%) 9mo $230,000 $144 58
4 Pinetree Ln 0.17mi 2/2.0 1,600 (+14%) 13mo $219,900 $137 58
3 Lafayette Ave 1.40mi 2/1.0 1,285 (-8%) 4mo $195,000 $152 44
6171 Robin Dr 1.34mi 3/1.5 (+1) 1,626 (+16%) 4mo $380,000 $234 30

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

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.7%
Equity multiple
3.05×
Total profit
$106,109
Equity at exit
$166,663
10-year hold
IRR
22.6%
Equity multiple
6.95×
Total profit
$308,336
Equity at exit
$359,414

Cash invested: $51,800 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
5 active · 2 under contract
Months of supply
15.0 mo (7%/mo absorbed)
Median asking
$185,000 ($132/sqft)
Median days on market
34 d
This list price
40% of active listings are priced below it
ARV vs active asking
+21.4% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 08330

Home prices YoY
3.9%
Active inventory
403
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,724 medium interval (Pro) →
Mortgage (P&I)
$970
Tax est. 1.5%
$231 /mo · $2,775/yr
Insurance
$77
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$362
Net cashflow
$84

Break-even live

Break-even rent $1,618
Max offer price $185,000
Occupancy floor 90%

Sensitivity live

Price -10% $211 -5% $148 +0% $84 +5% $20 +10% $-44
Rent -10% $-53 -5% $16 +0% $84 +5% $152 +10% $220
Rate -1.0pp $177 -0.5pp $131 base $84 +0.5pp $36 +1.0pp $-13

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
$46,250
Closing costs
$5,550
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Property features AI

Finance

Other
Lease not considered
Financial info
Ground rent exists1 year of land lease remainingTotal actual rent reported annually: $9,852
HOA & community
Community poolMonthly land lease ($579)

Exterior

Parking
DrivewayOff-street parking
Utilities
Private waterPrivate sewer
Home design
Manufactured property / modular/manufactured constructionSenior community (55+)Land lease ownership interest
Construction
Manufactured construction materialsAbove-grade other structures
Exterior features
Community poolGround rent exists

Interior

Kitchen
DishwasherGas oven/rangeRefrigerator
Bedrooms
2 bedrooms on the main level
Bathrooms
2 full bathrooms (including 2 full on main level)
Heating & cooling
Central heating (90% forced air)Forced airNatural gas heating fuelCentral air conditioningCeiling fan(s)Electric hot water
Interior features
Estimated living areaNo basement2+ access exits
Laundry & utility
WasherDryer

Listing history 50 events

  1. 2026-09-24
    days on market $185,000 Active 140 DOM
  2. 2026-09-24
    pricedays on market $185,000 Active 139 DOM
  3. 2026-09-14
    days on market $196,300 Active 138 DOM
  4. 2026-09-13
    days on market $196,300 Active 137 DOM
  5. 2026-09-12
    days on market $196,300 Active 136 DOM
  6. 2026-09-11
    days on market $196,300 Active 135 DOM
  7. 2026-09-05
    days on market $196,300 Active 129 DOM
  8. 2026-09-04
    days on market $196,300 Active 128 DOM
  9. 2026-09-03
    days on market $196,300 Active 127 DOM
  10. 2026-08-30
    days on market $196,300 Active 123 DOM
  11. 2026-08-29
    days on market $196,300 Active 122 DOM
  12. 2026-08-28
    days on market $196,300 Active 121 DOM
  13. 2026-08-27
    days on market $196,300 Active 120 DOM
  14. 2026-08-26
    days on market $196,300 Active 119 DOM
  15. 2026-08-25
    days on market $196,300 Active 118 DOM
  16. 2026-08-24
    days on market $196,300 Active 117 DOM
  17. 2026-08-23
    days on market $196,300 Active 116 DOM
  18. 2026-08-22
    days on market $196,300 Active 115 DOM
  19. 2026-08-21
    days on market $196,300 Active 114 DOM
  20. 2026-08-20
    days on market $196,300 Active 113 DOM
  21. 2026-08-19
    days on market $196,300 Active 112 DOM
  22. 2026-08-18
    days on market $196,300 Active 111 DOM
  23. 2026-08-17
    days on market $196,300 Active 110 DOM
  24. 2026-08-16
    days on market $196,300 Active 109 DOM
  25. 2026-08-15
    days on market $196,300 Active 108 DOM
  26. 2026-08-15
    days on market $196,300 Active 107 DOM
  27. 2026-08-13
    days on market $196,300 Active 106 DOM
  28. 2026-08-12
    days on market $196,300 Active 105 DOM
  29. 2026-08-11
    days on market $196,300 Active 104 DOM
  30. 2026-08-10
    days on market $196,300 Active 103 DOM
  31. 2026-08-09
    days on market $196,300 Active 102 DOM
  32. 2026-08-08
    days on market $196,300 Active 101 DOM
  33. 2026-08-07
    days on market $196,300 Active 100 DOM
  34. 2026-08-06
    days on market $196,300 Active 99 DOM
  35. 2026-08-05
    days on market $196,300 Active 98 DOM
  36. 2026-08-04
    days on market $196,300 Active 97 DOM
  37. 2026-08-03
    days on market $196,300 Active 96 DOM
  38. 2026-07-31
    days on market $196,300 Active 93 DOM
  39. 2026-07-30
    days on market $196,300 Active 92 DOM
  40. 2026-07-29
    days on market $196,300 Active 91 DOM
  41. 2026-07-27
    days on market $196,300 Active 89 DOM
  42. 2026-07-25
    days on market $196,300 Active 87 DOM
  43. 2026-07-23
    days on market $196,300 Active 85 DOM
  44. 2026-07-22
    days on market $196,300 Active 84 DOM
  45. 2026-07-21
    days on market $196,300 Active 83 DOM
  46. 2026-07-18
    days on market $196,300 Active 80 DOM
  47. 2026-07-16
    days on market $196,300 Active 78 DOM
  48. 2026-07-16
    days on market $196,300 Active 77 DOM
  49. 2026-07-14
    days on market $196,300 Active 76 DOM
  50. 2026-07-13
    days on market $196,300 Active 75 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,691
− Mortgage interest
−$10,363
− Property taxes
−$2,775
− Insurance
−$925
− Repairs & maintenance
−$1,655
− Management
−$1,655
− Depreciation
−$5,382
Taxable loss
−$2,065
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$495
After-tax cash flow
$1,499/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab Est. rehab $7,000–$21,000 screening

This charming 2-bedroom, 2-bath home is in good condition with minor repairs needed in the kitchen. It offers a good return on investment with updates that would significantly increase its value.

Repairs flagged

  • Minor Kitchen cabinets — Worn appearance
  • Minor Kitchen countertops — Need cleaning

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn kitchen cabinets — New cabinets improve functionality and aesthetics
  • Both Replace worn kitchen countertops — New countertops improve functionality and aesthetics
  • Both Replace worn flooring — New flooring improves functionality and aesthetics

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 37/100

Zoned Schools

Elementary Weymouth Township Elementary School F NJ #528/1,303 Nat'l #21,438/41,679

Schools (NCES district)

District
Weymouth Township School District
NCES district ID
3417850
Math proficiency
50% ▲ 5.00%
Reading proficiency
55% ▲ 10.00%
Median HH income
$54,908
Composite
47.23/100
National rank
#5081
State rank
#351 of 612 in NJ

Livability — Weymouth

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

Census & demographics

County
Atlantic County · 268,948 people
Metro
Atlantic City-Hammonton, NJ
Population (ZIP)
29,972
Household income
$77,167
Rent vs Own
27.1% rent · 72.9% own
Severe rent burden
3% of renters

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 58% Hispanic / Latino 16% Black 14% Two or more races 13% Asian 4%
Hispanic origin (detail)
Puerto Rican 7% Dominican 4%
Common ancestry
Romanian 3% Italian 2% Lithuanian 1%
Foreign-born
9% · Canada, Vietnam, Guatemala
Languages at home
84% English-only · Spanish 10% Tagalog/Filipino 1% Other Indo-European 1%

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

Price history

-10.4% since first listed
4 events — show timeline
  • 2026-06-15 Price Changed $196,300 SJSRMLS
  • 2026-06-15 Price Changed $196,300 BRIGHT MLS
  • 2026-04-29 Listed $219,000 BRIGHT MLS
  • 2026-04-29 Listed $219,000 SJSRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…