CashFlowRE
Sign in Sign up
6 Peace St
C- Composite 54.21
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 +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.2/10.0
  • Appreciation +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0

$260,000

6 Peace St · Trenton, NJ 08608
6 bd · None ba · 1,596 sqft · SingleFamily public records · 66 Days on market
Built 1887 1,050 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention Investors: Turnkey, cash-flowing multi-family opportunity!This solid brick, two-family property is in excellent condition with no known repairs needed a truly low-maintenance addition to your portfolio. refreshed in 2023. Located just steps away form the state building. The building boasts hardwood floors throughout and is fully occupied by outstanding, current tenants.Unit 1: A comfortable first-floor, 1-bedroom, 1-bathroom layout featuring exclusive access to a private backyard.Unit 2: A spacious, multi-level unit spanning the second and third floors. It features an eat-in kitchen, a large bathroom, and a generous living room accented with built-in shelves. The top floor houses two nice-sized bedroomsThe property includes a full, unfished basement. Tenants pay for their own electric, while the owner covers heat and water. With reliable rental income already in place, this building is ready to generate revenue from day one!

Key facts

  • Private backyard
  • Hardwood floors
  • 1,050 sq ft lot

Tags

MULTI-FAMILY OPPORTUNITYPRIVATE BACKYARDHARDWOOD FLOORSRELIABLE RENTAL INCOME

Property features AI

Finance

  • Financial info: Two total units (multi-family); Assessed improvement value reported; Assessed land value reported; No rent control

Exterior

  • Utilities: Public water; Public sewer (public septic); Natural gas available for hot water
  • Home design: End of row/townhouse; Combination of flat and pitched roof; Fee simple ownership
  • Construction: Brick construction; Concrete perimeter foundation; Built year per assessor
  • Exterior features: Lot measures approximately 17.5 x 60 feet; No tidal water

Interior

  • Bedrooms: One 1-bedroom unit and one 2-bedroom unit (multi-unit property)
  • Heating & cooling: Radiator heating; Oil-fired heat; Natural gas hot water
  • Interior features: Full basement; Multiple exit points (2+ access exits); Good overall condition; 8 total rooms

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/?-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $341 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).
  • Recommended offer: $244k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 6.3% in Trenton — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 76/100 on livability (#133 in NJ, #3,533 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: schools F, crime F, employment F.
  • Trenton Public School District (urban): math 2% / reading 16% proficiency, ranked #471 of 472 in NJ (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 4 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 2,256 units permitted in Mercer County in 2024 (1,303 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($2k loan paydown + $8k appreciation (3.0% local appreciation)).
  • Mercer County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $73k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($244k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 25y ago; this cycle's ask has dropped $70k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $89k; list at $260k implies a 192% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1887 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% 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 $244,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1887 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.02%
Cap rate
7.87%
Cash-on-cash
5.62%
DSCR
1.25
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$121,296
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
216 Brunswick Ave 0.66mi 5/3.0 (-1) 1,704 (+7%) 6mo $130,000 $76 48

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
12.8%
Equity multiple
1.73×
Total profit
$53,062
Equity at exit
$116,907
10-year hold
IRR
14.7%
Equity multiple
3.18×
Total profit
$158,507
Equity at exit
$180,168

Cash invested: $72,800 (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.

ZIP-level market 08608

Active inventory
4
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,654 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$284 /mo · $3,404/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$557
Net cashflow
$341

Break-even live

Break-even rent $2,222
Max offer price $260,000
Occupancy floor 82%

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
$65,000
Closing costs
$7,800
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
223 Spring St Trenton, NJ 6.0 2.0 1490 $2,700 $1.81 4d 1 0.54mi
510 W Hanover St Trenton, NJ 5.0 1.0 1200 $2,200 $1.83 13d 1 0.66mi
649 W State St Trenton, NJ 5.0 2.0 1870 $2,900 $1.55 12d 1 1.14mi
510 N Hermitage Ave Trenton, NJ 5.0 1.5 1316 $2,500 $1.90 12d 1 1.21mi

Listing history 43 events

  1. 2026-06-18
    days on market $260,000 Active 66 DOM
  2. 2026-06-17
    days on market $260,000 Active 65 DOM
  3. 2026-06-16
    days on market $260,000 Active 64 DOM
  4. 2026-06-15
    days on market $260,000 Active 63 DOM
  5. 2026-06-14
    days on market $260,000 Active 61 DOM
  6. 2026-06-10
    days on market $260,000 Active 58 DOM
  7. 2026-06-09
    days on market $260,000 Active 57 DOM
  8. 2026-06-08
    days on market $260,000 Active 56 DOM
  9. 2026-06-07
    days on market $260,000 Active 55 DOM
  10. 2026-06-03
    days on market $260,000 Active 51 DOM
  11. 2026-06-02
    days on market $260,000 Active 50 DOM
  12. 2026-06-01
    days on market $260,000 Active 49 DOM
  13. 2026-05-31
    days on market $260,000 Active 48 DOM
  14. 2026-05-30
    days on market $260,000 Active 47 DOM
  15. 2026-05-20
    price $260,000
  16. 2026-05-08
    price $260,000 948-char remark
    Show marketing remark (948 chars)

    Attention Investors: Turnkey, cash-flowing multi-family opportunity!This solid brick, two-family property is in excellent condition with no known repairs needed a truly low-maintenance addition to your portfolio. refreshed in 2023. Located just steps away form the state building. The building boasts hardwood floors throughout and is fully occupied by outstanding, current tenants.Unit 1: A comfortable first-floor, 1-bedroom, 1-bathroom layout featuring exclusive access to a private backyard.Unit 2: A spacious, multi-level unit spanning the second and third floors. It features an eat-in kitchen, a large bathroom, and a generous living room accented with built-in shelves. The top floor houses two nice-sized bedroomsThe property includes a full, unfished basement. Tenants pay for their own electric, while the owner covers heat and water. With reliable rental income already in place, this building is ready to generate revenue from day one!

  17. 2026-04-23
    price $280,000 948-char remark
    Show marketing remark (948 chars)

    Attention Investors: Turnkey, cash-flowing multi-family opportunity!This solid brick, two-family property is in excellent condition with no known repairs needed a truly low-maintenance addition to your portfolio. refreshed in 2023. Located just steps away form the state building. The building boasts hardwood floors throughout and is fully occupied by outstanding, current tenants.Unit 1: A comfortable first-floor, 1-bedroom, 1-bathroom layout featuring exclusive access to a private backyard.Unit 2: A spacious, multi-level unit spanning the second and third floors. It features an eat-in kitchen, a large bathroom, and a generous living room accented with built-in shelves. The top floor houses two nice-sized bedroomsThe property includes a full, unfished basement. Tenants pay for their own electric, while the owner covers heat and water. With reliable rental income already in place, this building is ready to generate revenue from day one!

  18. 2026-04-13
    listed $330,000 Active
  19. 2026-04-09
    listed $330,000 Active 948-char remark
    Show marketing remark (948 chars)

    Attention Investors: Turnkey, cash-flowing multi-family opportunity!This solid brick, two-family property is in excellent condition with no known repairs needed a truly low-maintenance addition to your portfolio. refreshed in 2023. Located just steps away form the state building. The building boasts hardwood floors throughout and is fully occupied by outstanding, current tenants.Unit 1: A comfortable first-floor, 1-bedroom, 1-bathroom layout featuring exclusive access to a private backyard.Unit 2: A spacious, multi-level unit spanning the second and third floors. It features an eat-in kitchen, a large bathroom, and a generous living room accented with built-in shelves. The top floor houses two nice-sized bedroomsThe property includes a full, unfished basement. Tenants pay for their own electric, while the owner covers heat and water. With reliable rental income already in place, this building is ready to generate revenue from day one!

  20. 2020-02-14
    status Pending
  21. 2020-02-14
    historical
  22. 2020-02-07
    listed $125,000 Active
  23. 2018-02-05
    soldstatus $89,000
  24. 2018-01-31
    soldstatus $89,000 Sold
  25. 2018-01-31
    soldstatus $89,000
  26. 2017-08-24
    historical Contingent - Other
  27. 2017-06-19
    listed $99,000 Active
  28. 2017-06-18
    listed $99,000
  29. 2014-12-31
    historical
  30. 2014-01-06
    listed $95,000
  31. 2013-08-22
    historical
  32. 2013-01-22
    listed $100,000
  33. 2012-08-29
    historical
  34. 2012-02-29
    listed $100,000
  35. 2011-11-30
    historical
  36. 2011-04-23
    listed $109,000
  37. 2010-07-31
    historical
  38. 2010-01-31
    listed $120,000
  39. 2002-09-16
    soldstatus $50,000
  40. 2002-09-05
    soldstatus $50,000
  41. 2002-05-29
    historical
  42. 2001-11-01
    listed $50,000
  43. 1986-02-28
    soldstatus $120,000

ⓘ 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
$3,404 · $284/mo
Projected year-2 tax
$4,939 · $412/mo
Expected delta
+$1,535/yr (+$128/mo · 45.1%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$31,848
− Mortgage interest
−$14,564
− Property taxes
−$3,404
− Insurance
−$1,300
− Repairs & maintenance
−$2,548
− Management
−$2,548
− Depreciation
−$7,564
Taxable loss
−$80
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$19
After-tax cash flow
$4,113/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
Trenton Public School District
NCES district ID
3416290
Math proficiency
2% ▼ -8.00%
Reading proficiency
16% ▼ -4.00%
Median HH income
$35,078
Composite
7.31/100
National rank
#9956
State rank
#471 of 472 in NJ

Livability — Trenton

Score
76/100
State rank
#133
US rank
#3533

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Trenton, NJ
County
Mercer County · 327,655 people
City population
177,819
Metro
Trenton-Princeton, NJ
Population (ZIP)
1,250
Household income
$61,201
Rent vs Own
84.7% rent · 15.3% own
Severe rent burden
107.0

Population outlook (Mercer County) Hauer SSP2

Today (2025)
381,395 people
By 2030
384,640 · +0.9%
By 2040
391,431 · +2.6%
By 2050
397,845 · +4.3%
By 2075
417,281 · +9.4%
By 2100
420,327 · +10.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 57% Hispanic / Latino 31% Two or more races 7% White 5% Native American 2%
Hispanic origin (detail)
Puerto Rican 3% Dominican 8%
Common ancestry
Hispanic 12%
Foreign-born
27% · Canada, Jamaica
Languages at home
70% English-only · Spanish 24% Arabic 6%

Political lean MEDSL · Mercer

2024 margin
Solid D (+33.9) · D 65.9% · R 32.0% · Other 2.1%
2008→2024 swing
-2.2pp toward R · 2008: 36.1pp · 2024: 33.9pp
All cycles
2024: D+33.9 2020: D+40.0 2016: D+36.2 2012: D+36.8 2008: D+36.1

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
Trenton-Princeton, NJ
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+116.7% since first listed
29 events — show timeline
  • 2026-05-20 Price Changed $260,000 BRIGHT MLS
  • 2026-05-08 Price Changed $260,000 GSMLS
  • 2026-04-23 Price Changed $280,000 GSMLS
  • 2026-04-13 Listed $330,000 BRIGHT MLS
  • 2026-04-09 Listed $330,000 GSMLS
  • 2020-02-14 Pending BRIGHT MLS
  • 2020-02-14 Listing Removed BRIGHT MLS
  • 2020-02-07 Listed $125,000 BRIGHT MLS
  • 2018-02-05 Sold (Public Records) $89,000 Public Records
  • 2018-01-31 Sold (MLS) $89,000 BRIGHT MLS
  • 2018-01-31 Sold (MLS) $89,000 TREND
  • 2017-08-24 Contingent TREND
  • 2017-06-19 Listed $99,000 TREND
  • 2017-06-18 Listed $99,000 BRIGHT MLS
  • 2014-12-31 Listing Removed BRIGHT MLS
  • 2014-01-06 Listed $95,000 BRIGHT MLS
  • 2013-08-22 Listing Removed BRIGHT MLS
  • 2013-01-22 Listed $100,000 BRIGHT MLS
  • 2012-08-29 Listing Removed BRIGHT MLS
  • 2012-02-29 Listed $100,000 BRIGHT MLS
  • 2011-11-30 Listing Removed BRIGHT MLS
  • 2011-04-23 Listed $109,000 BRIGHT MLS
  • 2010-07-31 Listing Removed BRIGHT MLS
  • 2010-01-31 Listed $120,000 BRIGHT MLS
  • 2002-09-16 Sold (Public Records) $50,000 Public Records
  • 2002-09-05 Sold (MLS) $50,000 BRIGHT MLS
  • 2002-05-29 Listing Removed BRIGHT MLS
  • 2001-11-01 Listed $50,000 BRIGHT MLS
  • 1986-02-28 Sold (Public Records) $120,000 Public Records

Property tax history

+3.9%/yr

Latest (2025): $3,404 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…