CashFlowRE
Sign in Sign up
9709 Monmouth Ave #C2
B- Composite 69.94
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
  • Schools +4.8/10.0
  • Rent growth +4.7/5.0
  • ARV discount +4.2/15.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$699,000

9709 Monmouth Ave #C2 · Margate City, NJ 08402
3 bd · 1.5 ba · 1,368 sqft · Condo · 44 Days on market
Built 1970 $511/sqft · 7% above area Est $651k · 7% over $568/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don’t miss this exceptional chance to own a beautifully updated 3-bedroom, 1.5-bath townhome that embodies comfort, convenience, and the charm of true beach-town living. The open layout offers an easy flow through the spacious living room, dining area, kitchen, and first-floor half bath. Wood flooring adds warmth throughout the main level, creating a welcoming feel. Upstairs, three generously sized bedrooms provide a peaceful retreat, along with a well-appointed full bath. Enjoy outdoor living with a cozy front porch and a second-floor deck perfect for relaxing or catching the breeze. Ideally located, this home is just a short walk to some of Margate’s favorite restaurants—including Tomatoes, Lamberti’s, and The Tideline—making every day feel like a getaway. Assigned parking adds exceptional convenience, ensuring you never have to worry about finding a spot during busy summer months. The condo complex also includes a convenient storage room perfect for bikes and beach chairs With its relaxed atmosphere, excellent location, and move-in-ready appeal, this townhome is a standout opportunity to own in Margate.

Key facts

  • Wood flooring
  • Open layout
  • Assigned parking

Tags

UPDATED TOWNHOMEOPEN LAYOUTWOOD FLOORINGCOZY FRONT PORCHSECOND-FLOOR DECKASSIGNED PARKING

Property features AI

Finance

  • HOA & community: Monthly association fee of $568; HOA covers insurance, maintenance, management, and trash; Association-managed

Exterior

  • Parking: Assigned exterior parking; No garage
  • Utilities: Public sewer; Public water
  • Home design: Condo unit in Sunset Bay; 2-story unit; Unit has 2 levels
  • Construction: Brick construction
  • Exterior features: Brick exterior; Pets allowed with restrictions; Not waterfront

Interior

  • Kitchen: Electric stove; Microwave; Dishwasher; Refrigerator
  • Bedrooms: All bedrooms on upper level (3 bedrooms)
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom; One half bathroom; Main-level full bathroom; Upper-level half bathroom
  • Heating & cooling: Baseboard heating; Wall unit air conditioning
  • Interior features: Dishwasher; Dryer; Electric stove; Microwave; Refrigerator; Washer; Hardwood floors; Laundry/utility room
  • Laundry & utility: Washer; Dryer; Dedicated laundry/utility room

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 3-bed/1.5-bath condo listed at $699k.

Deal economics

  • At list price, monthly cash flow is $3k ($37k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($11k rent vs $699k).
  • Recommended offer: $678k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 7.4% in Margate City — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 75/100 on livability (#149 in NJ, #3,893 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, cost of living F.
  • Margate City School District (suburban): math 50% / reading 58% proficiency, ranked #113 of 472 in NJ (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 8% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+8.9%/yr); 147 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 81% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 672 units permitted in Atlantic County in 2024 (258 in 5+ unit buildings).
  • At $11,230/mo this rent would consume 111% of the median local household income ($122k/yr) (locally 23% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.
  • Atlantic County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $196k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($678k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 19y ago; this cycle's ask is 2696% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $314k; list at $699k implies a 123% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $678,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.61%
Cap rate
12.26%
Cash-on-cash
21.30%
DSCR
1.95
GRM
5.2

CMA / ARV

ARV (median comp)
$651,163
List price
$699,000
Delta
7.35%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
16.7%
Equity multiple
1.72×
Total profit
$140,917
Equity at exit
$104,223
10-year hold
IRR
29.0%
Equity multiple
4.30×
Total profit
$645,881
Equity at exit
$60,437

Cash invested: $195,720 (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 08402

Rents YoY
8.9%
Active inventory
147
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$11,230 medium interval (Pro) →
Mortgage (P&I)
$3,666
Tax est. 1.5%
$874 /mo · $10,485/yr
Insurance
$291
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$568
Vacancy / Maint / Mgmt
$2,358
Net cashflow
$3,047

Break-even live

Break-even rent $7,374
Max offer price $699,000
Occupancy floor 68%

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
$174,750
Closing costs
$20,970
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
201 N Coolidge Ave Unit A1 Margate City, NJ 3.0 2.0 1258 $35,000 $27.82 44d 1 0.03mi
16 N Monroe Ave Unit B4 JUNE Margate City, NJ 2.0 2.0 919 $6,000 $6.53 43d 1 0.16mi
16 N Monroe Ave Unit B4 SUMMER Margate City, NJ 2.0 2.0 919 $28,000 $30.47 43d 1 0.16mi
16 N Monroe Ave Unit B4 AUG Margate City, NJ 2.0 2.0 919 $11,000 $11.97 43d 1 0.16mi
126 N Washington Ave Unit A Margate City, NJ 2.0 2.0 1100 $3,575 $3.25 43d 1 0.23mi
9200 Monmouth Ave Unit D Margate City, NJ 2.0 2.0 1250 $15,000 $12.00 43d 1 0.28mi
9600 Atlantic Ave Margate City, NJ 2.0 2.0 1213 $41,500 $34.21 43d 2 0.40mi
16 S Decatur Ave Unit 9/15-10/31 Margate City, NJ 4.0 3.0 1732 $7,000 $4.04 43d 1 0.41mi
9400 Atlantic Ave Margate City, NJ 2.0 1.0–1.5 917 $28,000 $30.52 13d 6 0.42mi
9400 Atlantic Ave Margate City, NJ 1.0–2.0 1.0–1.5 1020 $26,000 $25.49 20d 4 0.42mi
9101 Atlantic Ave #106 Margate City, NJ 2.0 2.0 1108 $10,000 $9.03 43d 1 0.49mi
2 N Frontenac Ave Margate City, NJ 3.0 2.5 1850 $17,000 $9.19 20d 1 1.21mi
111 S 16th Ave #509 Longport, NJ 2.0 2.0 1345 $25,000 $18.59 43d 1 1.28mi
200 N Essex Ave Margate City, NJ 4.0 3.0 1570 $15,000 $9.55 43d 1 1.29mi
307 N Essex Ave Margate City, NJ 4.0 2.0 1561 $1,800 $1.15 43d 1 1.31mi
7701 Atlantic Ave Margate City, NJ 1.0–3.0 2.0–3.0 1660 $75,000 $45.18 43d 4 1.40mi

HOA detail condo

Monthly dues
$568 · $6,816/yr
Likely covers
parking
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 29 events

  1. 2026-06-19
    days on market $699,000 Active 44 DOM
  2. 2026-06-18
    days on market $699,000 Active 43 DOM
  3. 2026-06-17
    days on market $699,000 Active 42 DOM
  4. 2026-06-16
    days on market $699,000 Active 41 DOM
  5. 2026-06-15
    days on market $699,000 Active 40 DOM
  6. 2026-06-14
    days on market $699,000 Active 38 DOM
  7. 2026-06-13
    days on market $699,000 Active 37 DOM
  8. 2026-06-10
    days on market $699,000 Active 35 DOM
  9. 2026-06-09
    days on market $699,000 Active 34 DOM
  10. 2026-06-08
    days on market $699,000 Active 33 DOM
  11. 2026-06-07
    days on market $699,000 Active 32 DOM
  12. 2026-06-05
    days on market $699,000 Active 29 DOM
  13. 2026-06-02
    days on market $699,000 Active 27 DOM
  14. 2026-06-01
    days on market $699,000 Active 26 DOM
  15. 2026-05-31
    days on market $699,000 Active 25 DOM
  16. 2026-05-30
    days on market $699,000 Active 24 DOM
  17. 2026-05-07
    listed $25,000
  18. 2026-05-06
    listed $699,000 Active 1154-char remark
    Show marketing remark (1154 chars)

    Don’t miss this exceptional chance to own a beautifully updated 3-bedroom, 1.5-bath townhome that embodies comfort, convenience, and the charm of true beach-town living. The open layout offers an easy flow through the spacious living room, dining area, kitchen, and first-floor half bath. Wood flooring adds warmth throughout the main level, creating a welcoming feel. Upstairs, three generously sized bedrooms provide a peaceful retreat, along with a well-appointed full bath. Enjoy outdoor living with a cozy front porch and a second-floor deck perfect for relaxing or catching the breeze. Ideally located, this home is just a short walk to some of Margate’s favorite restaurants—including Tomatoes, Lamberti’s, and The Tideline—making every day feel like a getaway. Assigned parking adds exceptional convenience, ensuring you never have to worry about finding a spot during busy summer months. The condo complex also includes a convenient storage room perfect for bikes and beach chairs With its relaxed atmosphere, excellent location, and move-in-ready appeal, this townhome is a standout opportunity to own in Margate.

  19. 2026-05-06
    historical 1154-char remark
    Show marketing remark (1154 chars)

    Don’t miss this exceptional chance to own a beautifully updated 3-bedroom, 1.5-bath townhome that embodies comfort, convenience, and the charm of true beach-town living. The open layout offers an easy flow through the spacious living room, dining area, kitchen, and first-floor half bath. Wood flooring adds warmth throughout the main level, creating a welcoming feel. Upstairs, three generously sized bedrooms provide a peaceful retreat, along with a well-appointed full bath. Enjoy outdoor living with a cozy front porch and a second-floor deck perfect for relaxing or catching the breeze. Ideally located, this home is just a short walk to some of Margate’s favorite restaurants—including Tomatoes, Lamberti’s, and The Tideline—making every day feel like a getaway. Assigned parking adds exceptional convenience, ensuring you never have to worry about finding a spot during busy summer months. The condo complex also includes a convenient storage room perfect for bikes and beach chairs With its relaxed atmosphere, excellent location, and move-in-ready appeal, this townhome is a standout opportunity to own in Margate.

  20. 2026-01-05
    listed $739,000 Active 1154-char remark
    Show marketing remark (1154 chars)

    Don’t miss this exceptional chance to own a beautifully updated 3-bedroom, 1.5-bath townhome that embodies comfort, convenience, and the charm of true beach-town living. The open layout offers an easy flow through the spacious living room, dining area, kitchen, and first-floor half bath. Wood flooring adds warmth throughout the main level, creating a welcoming feel. Upstairs, three generously sized bedrooms provide a peaceful retreat, along with a well-appointed full bath. Enjoy outdoor living with a cozy front porch and a second-floor deck perfect for relaxing or catching the breeze. Ideally located, this home is just a short walk to some of Margate’s favorite restaurants—including Tomatoes, Lamberti’s, and The Tideline—making every day feel like a getaway. Assigned parking adds exceptional convenience, ensuring you never have to worry about finding a spot during busy summer months. The condo complex also includes a convenient storage room perfect for bikes and beach chairs With its relaxed atmosphere, excellent location, and move-in-ready appeal, this townhome is a standout opportunity to own in Margate.

  21. 2025-11-01
    historical
    Show marketing remark (726 chars)

    Escape to this beautifully updated 3-bedroom, 1.5-bathroom spacious townhome with approx 1,400 sq. ft. kept in impeccable condition, where comfort and convenience come together. The open layout is perfect for easy living, with a smooth flow between the living room, dining area, and kitchen. Upstairs, the generously sized bedrooms offer a peaceful retreat. Ideally located, this townhome puts you just a short distance from Margate’s best spots. Enjoy the perfect balance of being close to everything yet tucked away enough for a quiet, serene, peaceful atmosphere. This townhome truly captures the essence of beach town living with a relaxed, homey feel and is pet friendly! Furniture can be included so move right in!

  22. 2025-04-18
    listed $749,000 Active
    Show marketing remark (726 chars)

    Escape to this beautifully updated 3-bedroom, 1.5-bathroom spacious townhome with approx 1,400 sq. ft. kept in impeccable condition, where comfort and convenience come together. The open layout is perfect for easy living, with a smooth flow between the living room, dining area, and kitchen. Upstairs, the generously sized bedrooms offer a peaceful retreat. Ideally located, this townhome puts you just a short distance from Margate’s best spots. Enjoy the perfect balance of being close to everything yet tucked away enough for a quiet, serene, peaceful atmosphere. This townhome truly captures the essence of beach town living with a relaxed, homey feel and is pet friendly! Furniture can be included so move right in!

  23. 2025-04-18
    historical
    Show marketing remark (726 chars)

    Escape to this beautifully updated 3-bedroom, 1.5-bathroom spacious townhome with approx 1,400 sq. ft. kept in impeccable condition, where comfort and convenience come together. The open layout is perfect for easy living, with a smooth flow between the living room, dining area, and kitchen. Upstairs, the generously sized bedrooms offer a peaceful retreat. Ideally located, this townhome puts you just a short distance from Margate’s best spots. Enjoy the perfect balance of being close to everything yet tucked away enough for a quiet, serene, peaceful atmosphere. This townhome truly captures the essence of beach town living with a relaxed, homey feel and is pet friendly! Furniture can be included so move right in!

  24. 2025-01-14
    listed $725,000 Active
  25. 2008-03-07
    soldstatus $314,000
  26. 2008-03-03
    historical
  27. 2008-02-25
    historical
  28. 2007-09-03
    listed $329,900
  29. 2007-09-03
    listed $329,900

ⓘ 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 9/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥97°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$134,765
− Mortgage interest
−$39,155
− Property taxes
−$10,485
− Insurance
−$8,614
− Repairs & maintenance
−$10,781
− Management
−$10,781
− HOA
−$6,816
− Depreciation
−$20,335
Taxable income
$27,798
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,672
After-tax cash flow
$29,890/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
Margate City School District
NCES district ID
3409690
Math proficiency
50% ▼ -26.00%
Reading proficiency
58% ▼ -28.00%
Median HH income
$67,112
Composite
47.71/100
National rank
#2241
State rank
#113 of 472 in NJ

Livability — Margate City

Score
75/100
State rank
#149
US rank
#3893

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Margate City, NJ
County
Atlantic County · 143,611 people
City population
5,234
Metro
Atlantic City-Hammonton, NJ
Population (ZIP)
5,234
Household income
$121,800
Rent vs Own
10.0% rent · 90.0% own
Severe rent burden
23.0

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
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 3% Asian 2% Hispanic / Latino 2%
Common ancestry
Scotch-Irish 9% Romanian 6% Lithuanian 2%
Foreign-born
5% · Canada, Jamaica
Languages at home
92% English-only · Other Indo-European 2% Tagalog/Filipino 2% Spanish 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

Market trends

HPI YoY
▼ -625.70%
Current HPI
475.1366
Rent YoY
▲ 8.91%
Metro
Atlantic City-Hammonton, NJ
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

-92.4% since first listed
13 events — show timeline
  • 2026-05-07 Listed for Rent $25,000 SJSRMLS
  • 2026-05-06 Listing Removed SJSRMLS
  • 2026-05-06 Listed $699,000 SJSRMLS
  • 2026-01-05 Listed $739,000 SJSRMLS
  • 2025-11-01 Listing Removed SJSRMLS
  • 2025-04-18 Listing Removed SJSRMLS
  • 2025-04-18 Listed $749,000 SJSRMLS
  • 2025-01-14 Listed $725,000 SJSRMLS
  • 2008-03-07 Sold (MLS) $314,000 SJSRMLS
  • 2008-03-03 Listing Removed BRIGHT MLS
  • 2008-02-25 Listing Removed SJSRMLS
  • 2007-09-03 Listed $329,900 BRIGHT MLS
  • 2007-09-03 Listed $329,900 SJSRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…