9709 Monmouth Ave #C2 · Margate City, NJ
Flood risk 9/10 · Severe
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $526 – $976
Heat risk 8/10 · Major
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 80.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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 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
- IRR
- 16.7%
- Equity multiple
- 1.72×
- Total profit
- $140,917
- Equity at exit
- $104,223
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-19days on market $699,000 Active 44 DOM
-
2026-06-18days on market $699,000 Active 43 DOM
-
2026-06-17days on market $699,000 Active 42 DOM
-
2026-06-16days on market $699,000 Active 41 DOM
-
2026-06-15days on market $699,000 Active 40 DOM
-
2026-06-14days on market $699,000 Active 38 DOM
-
2026-06-13days on market $699,000 Active 37 DOM
-
2026-06-10days on market $699,000 Active 35 DOM
-
2026-06-09days on market $699,000 Active 34 DOM
-
2026-06-08days on market $699,000 Active 33 DOM
-
2026-06-07days on market $699,000 Active 32 DOM
-
2026-06-05days on market $699,000 Active 29 DOM
-
2026-06-02days on market $699,000 Active 27 DOM
-
2026-06-01days on market $699,000 Active 26 DOM
-
2026-05-31days on market $699,000 Active 25 DOM
-
2026-05-30days on market $699,000 Active 24 DOM
-
2026-05-07$25,000
-
2026-05-06$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.
-
2026-05-06historical 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.
-
2026-01-05$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.
-
2025-11-01historical
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!
-
2025-04-18$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!
-
2025-04-18historical
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!
-
2025-01-14$725,000 Active
-
2008-03-07soldstatus $314,000
-
2008-03-03historical
-
2008-02-25historical
-
2007-09-03$329,900
-
2007-09-03$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
- 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
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
- 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 |
|---|---|---|
| Consumer Goods | 3 | $31B |
|
||
| Pharmaceuticals | 2 | $153B |
|
||
| Technology | 2 | $21B |
|
||
| Insurance | 2 | $20B |
|
||
| Healthcare | 2 | $19B |
|
||
| Financial Services | 1 | $70B |
|
||
Price history
-92.4% since first listed13 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…