CashFlowRE
Sign in Sign up
6 Loblolly Ln
B- Composite 68.11
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$150,000

6 Loblolly Ln · Jackson, NJ 08527
2 bd · 1.0 ba · 1,920 sqft · SingleFamily · 119 Days on market
Built 1987 $78/sqft · 74% below area

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

Listing remarks MLS

Looking to downsize or maybe your looking for a starter home; come view this lovely two (2) bedroom mobile home located in the quiet non-age restricted community of Land O Pines Mobile Home Park. This bright and open double-wide is situated on a dead end street; it offers an open concept kitchen/dining and livingroom area. Two bedrooms with large closets, one bathroom, a very bright livingroom area with a bay window that looks out to the covered deck; perfect for a rainy day and/or summer relaxation. The home has been freshly painted, new laminate flooring throughout, updated bathroom, new laminate countertops in the kitchen and recessed lighting in the livingroom. This home is a must see to truly appreciate. Note: some photos are virtually staged and enhanced. New Skirting being added

Key facts

  • Covered deck
  • Open concept kitchen
  • Large closets

Tags

OPEN CONCEPT KITCHENLARGE CLOSETSBAY WINDOWCOVERED DECKFRESHLY PAINTEDNEW LAMINATE FLOORING

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 $150k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $150k).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Jackson Township School District (suburban): math 26% / reading 48% proficiency, ranked #228 of 472 in NJ (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents soft (-1.7%/yr); 572 active listings in the ZIP; high-income renter base; 4,434 units permitted in Ocean County in 2024 (868 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 $4k of value loss. Plan a longer hold.
  • Ocean County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $42k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $85k; list at $150k implies a 76% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 54% 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 $136,500 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% 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
1.89%
Cap rate
15.94%
Cash-on-cash
34.45%
DSCR
2.53
GRM
4.4

CMA / ARV

ARV (median comp)
$580,631
List price
$150,000
Delta
-74.17%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6 Loblolly Ln 0.00mi 2/1.0 1,920 (0%) 0mo $140,000 $73 100
141 Docare Rd 0.17mi 3/2.0 (+1) 1,900 (-1%) 9mo $600,000 $316 74

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
26.5%
Equity multiple
2.05×
Total profit
$44,219
Equity at exit
$22,365
10-year hold
IRR
32.2%
Equity multiple
3.51×
Total profit
$105,425
Equity at exit
$12,969

Cash invested: $42,000 (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 08527

Rents YoY
-1.7%
Active inventory
572
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$2,839 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$596
Net cashflow
$1,206

Break-even live

Break-even rent $1,312
Max offer price $150,000
Occupancy floor 53%

Sensitivity live

Price -10% $1,310 -5% $1,258 +0% $1,206 +5% $1,154 +10% $1,102
Rent -10% $982 -5% $1,094 +0% $1,206 +5% $1,318 +10% $1,430
Rate -1.0pp $1,281 -0.5pp $1,244 base $1,206 +0.5pp $1,167 +1.0pp $1,127

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
$37,500
Closing costs
$4,500
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. 2026-06-09
    status $150,000 Pending 119 DOM
  2. 2026-05-13
    price $150,000 796-char remark
    Show marketing remark (799 chars)

    Looking to downsize or maybe your looking for a starter home; come view this lovely two (2) bedroom mobile home located in the quiet non-age restricted community of Land O Pines Mobile Home Park. This bright and open double-wide is situated on a dead end street; it offers an open concept kitchen/dining and livingroom area. Two bedrooms with large closets, one bathroom, a very bright livingroom area with a bay window that looks out to the covered deck; perfect for a rainy day and/or summer relaxation. The home has been freshly painted, new laminate flooring throughout, updated bathroom, new laminate countertops in the kitchen and recessed lighting in the livingroom. This home is a must see to truly appreciate. Note: some photos are virtually staged and enhanced. New Skirting being added

  3. 2026-05-13
    price $150,000 799-char remark
    Show marketing remark (799 chars)

    Looking to downsize or maybe your looking for a starter home; come view this lovely two (2) bedroom mobile home located in the quiet non-age restricted community of Land O Pines Mobile Home Park. This bright and open double-wide is situated on a dead end street; it offers an open concept kitchen/dining and livingroom area. Two bedrooms with large closets, one bathroom, a very bright livingroom area with a bay window that looks out to the covered deck; perfect for a rainy day and/or summer relaxation. The home has been freshly painted, new laminate flooring throughout, updated bathroom, new laminate countertops in the kitchen and recessed lighting in the livingroom. This home is a must see to truly appreciate. Note: some photos are virtually staged and enhanced. New Skirting being added

  4. 2026-04-14
    price $160,000 799-char remark
    Show marketing remark (799 chars)

    Looking to downsize or maybe your looking for a starter home; come view this lovely two (2) bedroom mobile home located in the quiet non-age restricted community of Land O Pines Mobile Home Park. This bright and open double-wide is situated on a dead end street; it offers an open concept kitchen/dining and livingroom area. Two bedrooms with large closets, one bathroom, a very bright livingroom area with a bay window that looks out to the covered deck; perfect for a rainy day and/or summer relaxation. The home has been freshly painted, new laminate flooring throughout, updated bathroom, new laminate countertops in the kitchen and recessed lighting in the livingroom. This home is a must see to truly appreciate. Note: some photos are virtually staged and enhanced. New Skirting being added

  5. 2026-01-30
    listed $165,000 Active 796-char remark
    Show marketing remark (796 chars)

    Looking to downsize or maybe your looking for a starter home; come view this lovely two (2) bedroom mobile home located in the quiet non-age restricted community of Land O Pines Mobile Home Park. This bright and open double-wide is situated on a dead end street; it offers an open concept kitchen/dining and livingroom area. Two bedrooms with large closets, one bathroom, a very bright livingroom area with a bay window that looks out to the covered deck; perfect for a rainy day and/or summer relaxation. The home has been freshly painted, new laminate flooring throughout, updated bathroom, new laminate countertops in the kitchen and recessed lighting in the livingroom. This home is a must see to truly appreciate. Note: some photos are virtually staged and enhanced. New Skirting being added

  6. 2026-01-28
    listed $165,000 Active 799-char remark
    Show marketing remark (799 chars)

    Looking to downsize or maybe your looking for a starter home; come view this lovely two (2) bedroom mobile home located in the quiet non-age restricted community of Land O Pines Mobile Home Park. This bright and open double-wide is situated on a dead end street; it offers an open concept kitchen/dining and livingroom area. Two bedrooms with large closets, one bathroom, a very bright livingroom area with a bay window that looks out to the covered deck; perfect for a rainy day and/or summer relaxation. The home has been freshly painted, new laminate flooring throughout, updated bathroom, new laminate countertops in the kitchen and recessed lighting in the livingroom. This home is a must see to truly appreciate. Note: some photos are virtually staged and enhanced. New Skirting being added

  7. 2025-10-16
    price $94,999
  8. 2025-09-21
    price $109,999
  9. 2025-09-20
    price $134,999
  10. 2025-08-28
    price $144,999
  11. 2025-08-15
    listed $159,999 Active
  12. 2020-10-20
    soldstatus $85,000 Sold
  13. 2020-10-18
    status Pending
  14. 2020-09-01
    price $85,000
  15. 2020-05-23
    listed $92,000 Active

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 54% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$34,063
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$2,725
− Management
−$2,725
− Depreciation
−$4,364
Taxable income
$12,847
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,083
After-tax cash flow
$11,387/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
Jackson Township School District
NCES district ID
3407740
Math proficiency
26% ▼ -22.00%
Reading proficiency
48% ▼ -8.00%
Median HH income
$86,012
Composite
35.36/100
National rank
#4956
State rank
#228 of 472 in NJ

Livability — Jackson

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

Census & demographics

County
Ocean County · 439,426 people
City population
58,991
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
58,991
Household income
$115,487
Rent vs Own
12.9% rent · 87.1% own
Severe rent burden
1031.0

Population outlook (Ocean County) Hauer SSP2

Today (2025)
586,991 people
By 2030
581,403 · -1.0%
By 2040
564,913 · -3.8%
By 2050
538,149 · -8.3%
By 2075
468,845 · -20.1%
By 2100
350,297 · -40.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 14% Two or more races 8% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 1% Puerto Rican 6%
Common ancestry
Romanian 9% Scotch-Irish 2% Italian 2%
Foreign-born
9% · Canada, China, Jamaica
Languages at home
88% English-only · Spanish 6% Other Indo-European 2% German/W. Germanic 1%

Political lean MEDSL · Ocean

2024 margin
Solid R (+36.0) · D 31.4% · R 67.4% · Other 1.2%
2008→2024 swing
-17.6pp toward R · 2008: -18.4pp · 2024: -36.0pp
All cycles
2024: R+36.0 2020: R+28.7 2016: R+34.0 2012: R+17.7 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -349.94%
Current HPI
338.3328
Rent YoY
▼ -1.71%
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+63.0% since first listed
14 events — show timeline
  • 2026-05-13 Price Changed $150,000 BRIGHT MLS
  • 2026-05-13 Price Changed $150,000 MOMLS
  • 2026-04-14 Price Changed $160,000 MOMLS
  • 2026-01-30 Listed $165,000 BRIGHT MLS
  • 2026-01-28 Listed $165,000 MOMLS
  • 2025-10-16 Price Changed $94,999 MOMLS
  • 2025-09-21 Price Changed $109,999 MOMLS
  • 2025-09-20 Price Changed $134,999 MOMLS
  • 2025-08-28 Price Changed $144,999 MOMLS
  • 2025-08-15 Listed $159,999 MOMLS
  • 2020-10-20 Sold (MLS) $85,000 MOMLS
  • 2020-10-18 Pending MOMLS
  • 2020-09-01 Price Changed $85,000 MOMLS
  • 2020-05-23 Listed $92,000 MOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…