146 Maple Ave · Woodlynne, NJ
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $526 – $976
Heat risk 7/10 · Major
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 39.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
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 +15.5/30.0
- ARV discount +15.0/15.0
- 1% rule +5.1/10.0
- DSCR +4.8/10.0
- Livability +4.2/5.0
- Condition / age +2.5/5.0
- Rent growth +2.3/5.0
- Schools +1.5/10.0
- Appreciation +0.0/10.0
$159,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This home is being sold "AS IS" but forget the "fixer-upper" stress. Welcome to this 2-bedroom gem at 146 Maple Ave, a masterclass in functional design. Perfectly positioned within the sought-after Collingswood Public School District, this home offers the rare opportunity to secure a move-in-ready property in one of Camden County’s most vibrant communities. From the extra bonus room on the second floor to the brand-new climate control systems and modern aesthetics. Every inch of this 886-square-foot floor plan has been optimized for easy living. Schedule your tour TODAY and see all of what this home has to offer before it's gone!!!
Key facts
- Built 1923
- Listed 103 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $160k.
Deal economics
- At list price, monthly cash flow is $65 ($782/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $160k).
- Recommended offer: $146k (9.0% below list) — sets the bar for market timing.
Location & tenants
- Location reads 84/100 on livability (#27 in NJ, #751 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, commute A+.
- Woodlynne School District (suburban): math 11% / reading 25% proficiency, ranked #446 of 472 in NJ (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
- Zoned schools: Woodlynne Boro Public School (math 11% / reading 25%, grade F, #1,049 of 1,303 statewide, top 81%, 383 students, 83% FRL).
- Market conditions: Rents soft (-0.8%/yr); 64 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,018 units permitted in Camden County in 2024 (509 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.
- 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 103 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts since 22y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $100k; list at $160k implies a 60% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major wind risk, 39% 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.
Questions for the listing agent
- It's been on market 103 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- 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.
- 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.
- 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
- 1.01% ✓
- Cap rate
- 6.78%
- Cash-on-cash
- 1.75%
- DSCR
- 1.08
- GRM
- 8.3
CMA / ARV
- ARV (on-the-fly)
- $276,432
- Comps found
- 5
Show comp detail 5 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 319 Laurel Ave | 0.50mi | 3/1.0 (+1) | 908 (+2%) | 7mo | $187,000 | $206 | 62 |
| 338 E Evergreen Ave | 0.44mi | 3/1.0 (+1) | 908 (+2%) | 10mo | $283,000 | $312 | 62 |
| 1738 Tioga St | 0.51mi | 3/1.0 (+1) | 980 (+11%) | 19mo | $70,000 | $71 | 38 |
| 19 Merion Ter | 0.74mi | 2/1.0 | 1,000 (+13%) | 13mo | $350,000 | $350 | 33 |
| 117 Arlington | 0.72mi | 2/1.0 | 785 (-11%) | 24mo | $270,000 | $344 | 28 |
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 · 0.0% rent growth · sell at horizon
- IRR
- -17.2%
- Equity multiple
- 0.41×
- Total profit
- $-26,392
- Equity at exit
- $23,842
- IRR
- -16.8%
- Equity multiple
- 0.21×
- Total profit
- $-35,522
- Equity at exit
- $13,825
Cash invested: $44,772 (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
ZIP-level market 08107
- Home prices YoY
- -25.8%
- Rents YoY
- -0.8%
- Active inventory
- 64
- Price-to-rent
- 8.3×
Monthly cashflow live
- Estimated rent
- $1,610 high interval (Pro) →
- Mortgage (P&I)
- −$839
- Tax from tax record
- −$302 /mo · $3,622/yr
- Insurance
- −$67
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$338
- Net cashflow
- $65
Break-even live
Sensitivity live
| Price | -10% $156 | -5% $110 | +0% $65 | +5% $20 | +10% $-25 |
|---|---|---|---|---|---|
| Rent | -10% $-62 | -5% $2 | +0% $65 | +5% $129 | +10% $192 |
| Rate | -1.0pp $146 | -0.5pp $106 | base $65 | +0.5pp $24 | +1.0pp $-18 |
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
- $39,975
- Closing costs
- $4,797
- 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 37 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 141 Cooper Ave Oaklyn, NJ | 2.0 | 1.0 | 850 | $1,725 | $2.03 | 26d | 1 | 0.22mi |
| 145 Cooper Ave Unit 1N Woodlynne, NJ | 2.0 | 1.0 | 850 | $1,725 | $2.03 | 20d | 1 | 0.22mi |
| 301 Champion Ave Oaklyn, NJ | 2.0 | 1.0 | 661 | $1,770 | $2.68 | 6d | 3 | 0.55mi |
| 196 White Horse Pike Collingswood, NJ | 1.0 | 1.0 | 754 | $1,488 | $1.97 | 23d | 1 | 0.64mi |
| 1220 Grant Ave Unit 2 Oaklyn, NJ | 2.0 | 1.0 | 1000 | $1,800 | $1.80 | 22d | 1 | 0.74mi |
| 2892 N Constitution Rd Camden, NJ | 3.0 | 1.0 | 1040 | $2,000 | $1.92 | 26d | 1 | 0.77mi |
| 1025 Collings Ave Apt 1 Oaklyn, NJ | 1.0 | 1.0 | 800 | $1,488 | $1.86 | 26d | 1 | 0.79mi |
| 1034 Collings Ave Oaklyn, NJ | 2.0 | 1.0 | 1100 | $1,750 | $1.59 | 20d | 1 | 0.81mi |
| 116 Haddon Ave Collingswood, NJ | 1.0 | 1.0 | 609 | $1,525 | $2.50 | 26d | 1 | 0.83mi |
| 116 Haddon Ave Collingswood, NJ | 1.0 | 1.0 | 609 | $1,525 | $2.50 | 7d | 1 | 0.83mi |
| 2829 Idaho Rd Camden, NJ | 3.0 | 1.5 | 1048 | $1,700 | $1.62 | 26d | 1 | 0.83mi |
| 430 Richey Ave Unit 1A Oaklyn, NJ | 2.0 | 1.0 | 897 | $2,100 | $2.34 | 6d | 1 | 0.84mi |
| 697 Ferry Ave Camden, NJ | 1.0 | 1.0 | 700 | $1,120 | $1.60 | 26d | 1 | 0.84mi |
| 1502 S 9th St Camden, NJ | 2.0 | 1.0 | 1050 | $1,475 | $1.40 | 21d | 1 | 0.86mi |
| 3079 Alabama Rd Camden, NJ | 2.0 | 1.0 | 832 | $1,700 | $2.04 | 26d | 1 | 0.91mi |
| 3081 Alabama Rd Camden, NJ | 2.0 | 1.0 | 672 | $1,650 | $2.46 | 4d | 1 | 0.91mi |
| 225 Haddon Ave Collingswood, NJ | 2.0 | 2.0 | 1219 | $3,372 | $2.76 | 0d | 7 | 0.95mi |
| 1364 Kaighn Ave Camden, NJ | 2.0 | 1.0 | 912 | $1,485 | $1.63 | 4d | 1 | 0.97mi |
| 1364 Kaighn Ave Camden, NJ | 1.0 | 1.0 | 625 | $1,300 | $2.08 | 26d | 1 | 0.97mi |
| 1532 Bradley Ave Unit A Camden, NJ | 1.0 | 1.0 | 900 | $1,175 | $1.31 | 19d | 1 | 0.98mi |
| 1538 Bradley Ave Unit B Camden, NJ | 2.0 | 1.0 | 670 | $1,195 | $1.78 | 26d | 1 | 0.99mi |
| 1566 Bradley Ave Unit A Camden, NJ | 2.0 | 1.0 | 640 | $1,495 | $2.34 | 26d | 1 | 1.01mi |
| 3255 Crescent Dr Unit 02-3223 Camden, NJ | 1.0 | 1.0 | 675 | $1,085 | $1.61 | 13d | 1 | 1.03mi |
| 3255 Crescent Dr Unit 16-1586 Camden, NJ | 1.0 | 1.0 | 650 | $1,085 | $1.67 | 26d | 1 | 1.03mi |
| 3255 Crescent Dr Unit 03-3220 Camden, NJ | 2.0 | 1.0 | 700 | $1,350 | $1.93 | 26d | 1 | 1.03mi |
| 716 Richey Ave Unit 2ND FLOOR Oaklyn, NJ | 1.0 | 1.0 | 850 | $1,450 | $1.71 | 26d | 1 | 1.03mi |
| 3255 Crescent Dr Unit 08-1585 Camden, NJ | 1.0 | 1.0 | 650 | $1,200 | $1.85 | 26d | 1 | 1.03mi |
| 1612 Independence Rd Camden, NJ | 1.0–2.0 | 1.0 | 637 | $1,350 | $2.12 | 26d | 1 | 1.05mi |
| 132 E Franklin Ave Unit A Collingswood, NJ | 2.0 | 1.0 | 1000 | $2,400 | $2.40 | 26d | 1 | 1.07mi |
| 1021 Monitor Rd Camden, NJ | 3.0 | 1.0 | 1012 | $1,710 | $1.69 | 26d | 1 | 1.08mi |
| 700 W Browning Rd Oaklyn, NJ | 2.0 | 1.0 | 670 | $1,867 | $2.79 | 0d | 45 | 1.10mi |
| 1245 Empire Ave Unit 1 Camden, NJ | 1.0 | 1.0 | 825 | $1,500 | $1.82 | 26d | 1 | 1.10mi |
| 3136 Tuckahoe Rd Camden, NJ | 2.0 | 1.0 | 800 | $1,350 | $1.69 | 26d | 1 | 1.10mi |
| 1759 S 4th St Unit B Camden, NJ | 2.0 | 1.0 | 800 | $1,500 | $1.88 | 26d | 1 | 1.19mi |
| 1509 Park Blvd Camden, NJ | 1.0–2.0 | 1.0 | 1075 | $1,650 | $1.53 | 26d | 1 | 1.29mi |
| 435 Mechanic St Camden, NJ | 1.0 | 1.0 | 980 | $1,350 | $1.38 | 20d | 1 | 1.36mi |
| 574 Haddon Ave Collingswood, NJ | 2.0 | 1.0 | 1100 | $1,800 | $1.64 | 19d | 1 | 1.47mi |
Listing history 18 events
-
2026-04-14price $159,900 665-char remark
Show marketing remark (665 chars)
This home is being sold "AS IS" but forget the "fixer-upper" stress. Welcome to this 2-bedroom gem at 146 Maple Ave, a masterclass in functional design. Perfectly positioned within the sought-after Collingswood Public School District, this home offers the rare opportunity to secure a move-in-ready property in one of Camden County’s most vibrant communities. From the extra bonus room on the second floor to the brand-new climate control systems and modern aesthetics. Every inch of this 886-square-foot floor plan has been optimized for easy living. Schedule your tour TODAY and see all of what this home has to offer before it's gone!!!
-
2026-03-12price $165,000 665-char remark
Show marketing remark (665 chars)
This home is being sold "AS IS" but forget the "fixer-upper" stress. Welcome to this 2-bedroom gem at 146 Maple Ave, a masterclass in functional design. Perfectly positioned within the sought-after Collingswood Public School District, this home offers the rare opportunity to secure a move-in-ready property in one of Camden County’s most vibrant communities. From the extra bonus room on the second floor to the brand-new climate control systems and modern aesthetics. Every inch of this 886-square-foot floor plan has been optimized for easy living. Schedule your tour TODAY and see all of what this home has to offer before it's gone!!!
-
2026-02-13$170,000 Active 665-char remark
Show marketing remark (665 chars)
This home is being sold "AS IS" but forget the "fixer-upper" stress. Welcome to this 2-bedroom gem at 146 Maple Ave, a masterclass in functional design. Perfectly positioned within the sought-after Collingswood Public School District, this home offers the rare opportunity to secure a move-in-ready property in one of Camden County’s most vibrant communities. From the extra bonus room on the second floor to the brand-new climate control systems and modern aesthetics. Every inch of this 886-square-foot floor plan has been optimized for easy living. Schedule your tour TODAY and see all of what this home has to offer before it's gone!!!
-
2026-02-06historical $170,000 665-char remark
Show marketing remark (665 chars)
This home is being sold "AS IS" but forget the "fixer-upper" stress. Welcome to this 2-bedroom gem at 146 Maple Ave, a masterclass in functional design. Perfectly positioned within the sought-after Collingswood Public School District, this home offers the rare opportunity to secure a move-in-ready property in one of Camden County’s most vibrant communities. From the extra bonus room on the second floor to the brand-new climate control systems and modern aesthetics. Every inch of this 886-square-foot floor plan has been optimized for easy living. Schedule your tour TODAY and see all of what this home has to offer before it's gone!!!
-
2022-09-28soldstatus $100,000
-
2008-03-30historical
-
2007-08-13$94,000
-
2007-07-28historical
-
2007-03-28$90,000
-
2007-03-04historical
-
2006-09-02$89,900
-
2005-06-01soldstatus $50,250
-
2005-04-27soldstatus $50,250
-
2004-08-24$50,250
-
1985-11-04soldstatus $29,500
-
1983-11-01soldstatus $21,600
-
1981-04-01soldstatus $20,000
-
1977-09-01soldstatus $6,000
ⓘ 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
- $3,622 · $302/mo
- Projected year-2 tax
- $3,802 · $317/mo
- Expected delta
- +$180/yr (+$15/mo · 5.0%)
ⓘ 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 39% 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
- $19,324
- − Mortgage interest
- −$8,957
- − Property taxes
- −$3,622
- − Insurance
- −$800
- − Repairs & maintenance
- −$1,546
- − Management
- −$1,546
- − Depreciation
- −$4,652
- Taxable loss
- −$1,798
- Est. tax savings @ 24.0%
- +$432
- After-tax cash flow
- $1,213/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
- Woodlynne School District
- NCES district ID
- 3418270
- Math proficiency
- 11% ▼ -15.00%
- Reading proficiency
- 25% ▼ -8.00%
- Median HH income
- $42,385
- Composite
- 15.47/100
- National rank
- #9310
- State rank
- #446 of 472 in NJ
Livability — Woodlynne
- Score
- 84/100
- State rank
- #27
- US rank
- #751
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Woodlynne, NJ
- County
- Camden County · 407,624 people
- Metro
- Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
- Population (ZIP)
- 13,574
- Household income
- $80,833
- Rent vs Own
- Severe rent burden
- 623.0
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 0.62)
- Race & ethnicity
- White 56% Black 19% Hispanic / Latino 18% Two or more races 11% Asian 2%
- Hispanic origin (detail)
- Mexican 7% Puerto Rican 7% Cuban 1% Dominican 1%
- Common ancestry
- Romanian 4% Subsaharan African 2% Scotch-Irish 1%
- Foreign-born
- 10% · Canada, Vietnam
- Languages at home
- 80% English-only · Spanish 14% Other Indo-European 2% French/Haitian/Cajun 1%
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
- ▼ -140.51%
- Current HPI
- 403.2829
- Rent YoY
- ▼ -0.75%
- 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 |
|---|---|---|
| Consumer Goods | 3 | $31B |
|
||
| Pharmaceuticals | 2 | $153B |
|
||
| Technology | 2 | $21B |
|
||
| Insurance | 2 | $20B |
|
||
| Healthcare | 2 | $19B |
|
||
| Financial Services | 1 | $70B |
|
||
Price history
+2565.0% since first listed18 events — show timeline
- 2026-04-14 Price Changed $159,900 BRIGHT MLS
- 2026-03-12 Price Changed $165,000 BRIGHT MLS
- 2026-02-13 Listed $170,000 BRIGHT MLS
- 2026-02-06 Coming Soon $170,000 BRIGHT MLS
- 2022-09-28 Sold (Public Records) $100,000 Public Records
- 2008-03-30 Listing Removed — BRIGHT MLS
- 2007-08-13 Listed $94,000 BRIGHT MLS
- 2007-07-28 Listing Removed — BRIGHT MLS
- 2007-03-28 Listed $90,000 BRIGHT MLS
- 2007-03-04 Listing Removed — BRIGHT MLS
- 2006-09-02 Listed $89,900 BRIGHT MLS
- 2005-06-01 Sold (Public Records) $50,250 Public Records
- 2005-04-27 Sold (MLS) $50,250 BRIGHT MLS
- 2004-08-24 Listed $50,250 BRIGHT MLS
- 1985-11-04 Sold (Public Records) $29,500 Public Records
- 1983-11-01 Sold (Public Records) $21,600 Public Records
- 1981-04-01 Sold (Public Records) $20,000 Public Records
- 1977-09-01 Sold (Public Records) $6,000 Public Records
Property tax history
+2.2%/yrLatest (2025): $3,622 · +1.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…