CashFlowRE
Sign in Sign up
146 Maple Ave
C- Composite 50.93
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

146 Maple Ave · Woodlynne, NJ 08107
2 bd · 1.0 ba · 886 sqft · SingleFamily public records · 103 Days on market
Built 1923 1,259 sqft lot Est $276k · 42% under

🖨 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

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 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.
Recommended offer $145,509 (9.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.01%
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

5-year hold
IRR
-17.2%
Equity multiple
0.41×
Total profit
$-26,392
Equity at exit
$23,842
10-year hold
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
Anti-eviction Act requires just-cause statewide; rent control in 100+ municipalities; one of the most tenant-friendly states.

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

Break-even rent $1,528
Max offer price $159,900
Occupancy floor 91%

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

AddressBedsBaths SqftRent$/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

  1. 2026-04-14
    price $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!!!

  2. 2026-03-12
    price $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!!!

  3. 2026-02-13
    listed $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!!!

  4. 2026-02-06
    historical $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!!!

  5. 2022-09-28
    soldstatus $100,000
  6. 2008-03-30
    historical
  7. 2007-08-13
    listed $94,000
  8. 2007-07-28
    historical
  9. 2007-03-28
    listed $90,000
  10. 2007-03-04
    historical
  11. 2006-09-02
    listed $89,900
  12. 2005-06-01
    soldstatus $50,250
  13. 2005-04-27
    soldstatus $50,250
  14. 2004-08-24
    listed $50,250
  15. 1985-11-04
    soldstatus $29,500
  16. 1983-11-01
    soldstatus $21,600
  17. 1981-04-01
    soldstatus $20,000
  18. 1977-09-01
    soldstatus $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
combined federal + state — saved on this device
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

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

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
43.2% rent · 56.8% 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

Price history

+2565.0% since first listed
18 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%/yr

Latest (2025): $3,622 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…