CashFlowRE
Sign in Sign up
1230 Chase St
B Composite 71.22
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 +29.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • Appreciation +0.0/10.0

$145,000

1230 Chase St · Camden, NJ 08104
3 bd · 1.0 ba · 1,402 sqft · SingleFamily public records · 153 Days on market
Built 1920 1,999 sqft lot Est $184k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1230 Chase St, an interior row home located in the Whitman Park section of Camden. This property offers a functional layout with multiple bedrooms and a full bath, along with convenient access to major highways, public transportation, and local amenities. A great opportunity for an owner occupant or investor. The home features newer tile flooring in the kitchen and throughout the house. Schedule your showing today!

Key facts

  • 2 garage spots
  • Built 1920
  • Listed 152 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 3-bed/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $512 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $128k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 7.1% in Camden — 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 70/100 on livability (#262 in NJ) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A; Watch: schools F, crime F, employment F.
  • Camden City School District (urban): math 3% / reading 16% proficiency, ranked #472 of 472 in NJ (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 95 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $4k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 23y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $10k; list at $145k implies a 1365% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $127,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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
1.27%
Cap rate
10.53%
Cash-on-cash
15.12%
DSCR
1.67
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$183,662
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1306 Thurman St 0.15mi 3/1.0 1,398 (-0%) 4mo $140,000 $100 89
1314 Atlantic Ave 0.31mi 3/1.5 1,380 (-2%) 2mo $245,000 $178 80
1240 Chase Street St S 0.02mi 4/1.5 (+1) 1,500 (+7%) 2mo $143,000 $95 79
1216 Sheridan St 0.11mi 3/1.5 1,524 (+9%) 5mo $252,000 $165 75
1128 Everett St 0.20mi 3/1.5 1,575 (+12%) 12mo $175,000 $111 58
1243 Magnolia Ave 0.64mi 3/1.0 1,460 (+4%) 6mo $115,000 $79 58
117 Cooper Ave 0.59mi 4/1.0 (+1) 1,344 (-4%) 7mo $180,000 $134 55
1460 Belleview Ave 0.60mi 3/1.0 1,483 (+6%) 12mo $194,000 $131 52
851 Carl Miller Blvd 0.45mi 3/1.0 1,557 (+11%) 12mo $190,000 $122 51
1553 Wildwood Ave 0.74mi 3/2.0 1,440 (+3%) 10mo $128,000 $89 49
152 Evergreen Ave 0.72mi 3/2.0 1,568 (+12%) 10mo $255,000 $163 34
134 Cooper Ave 0.63mi 4/2.0 (+1) 1,559 (+11%) 12mo $375,000 $241 32

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
5.8%
Equity multiple
1.22×
Total profit
$9,082
Equity at exit
$21,620
10-year hold
IRR
15.2%
Equity multiple
2.23×
Total profit
$49,835
Equity at exit
$12,537

Cash invested: $40,600 (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 08104

Active inventory
95
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,841 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$122 /mo · $1,464/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$512

Break-even live

Break-even rent $1,193
Max offer price $145,000
Occupancy floor 67%

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
$36,250
Closing costs
$4,350
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1502 S 9th St Camden, NJ 2.0 1.0 1050 $1,475 $1.40 19d 1 0.43mi
1364 Kaighn Ave Camden, NJ 2.0 1.0 912 $1,485 $1.63 2d 1 0.44mi
1455 Wildwood Ave Camden, NJ 3.0 1.5 1353 $1,900 $1.40 10d 1 0.59mi
1055 Kenwood Ave Camden, NJ 4.0 1.0 1088 $1,875 $1.72 24d 1 0.64mi
209 Cedar Ave Oaklyn, NJ 2.0 1.0 1400 $1,500 $1.07 16d 1 0.66mi
209 Cedar Ave Oaklyn, NJ 2.0 1.0 1400 $1,800 $1.29 5d 1 0.66mi
1509 Park Blvd Camden, NJ 1.0–2.0 1.0 1075 $1,650 $1.53 24d 1 0.73mi
457 Mechanic St Camden, NJ 3.0 2.0 1200 $1,950 $1.62 18d 1 0.95mi
708 Royden St Camden, NJ 3.0 1.0 1113 $1,595 $1.43 17d 1 1.04mi
537 Newton Ave Camden, NJ 2.0 1.0 1092 $1,500 $1.37 12d 1 1.05mi
537 Newton Ave Camden, NJ 2.0 1.0 1092 $1,500 $1.37 18d 1 1.05mi
727 Berkley St Camden, NJ 2.0 1.5 1008 $1,660 $1.65 24d 1 1.10mi
301 Champion Ave Oaklyn, NJ 2.0 1.0 661 $1,770 $2.68 4d 3 1.10mi
221 Haddon Ave Collingswood, NJ 4.0 2.0 1744 $3,100 $1.78 3d 1 1.11mi
225 Haddon Ave Collingswood, NJ 2.0 2.0 1211 $3,372 $2.78 1d 6 1.13mi
132 E Franklin Ave Unit A Collingswood, NJ 2.0 1.0 1000 $2,400 $2.40 24d 1 1.20mi
609 Henry St Camden, NJ 3.0 1.0 1290 $1,600 $1.24 24d 1 1.28mi
2829 Idaho Rd Camden, NJ 3.0 1.5 1048 $1,700 $1.62 24d 1 1.29mi
2892 N Constitution Rd Camden, NJ 3.0 1.0 1040 $2,000 $1.92 24d 1 1.30mi
1220 Grant Ave Unit 2 Oaklyn, NJ 2.0 1.0 1000 $1,800 $1.80 20d 1 1.31mi
430 Richey Ave Unit 1A Oaklyn, NJ 2.0 1.0 897 $2,100 $2.34 4d 1 1.32mi
264 Boyd St Unit B Camden, NJ 2.0 1.0 1616 $1,700 $1.05 24d 1 1.33mi
1034 Collings Ave Oaklyn, NJ 2.0 1.0 1100 $1,750 $1.59 18d 1 1.36mi
440 Henry St Camden, NJ 3.0 1.5 1224 $2,200 $1.80 24d 1 1.37mi
809 Eldridge Ave Unit 2 Oaklyn, NJ 2.0 1.0 1720 $2,050 $1.19 24d 1 1.45mi

Listing history 24 events

  1. 2026-02-11
    price $145,000 429-char remark
    Show marketing remark (429 chars)

    Welcome to 1230 Chase St, an interior row home located in the Whitman Park section of Camden. This property offers a functional layout with multiple bedrooms and a full bath, along with convenient access to major highways, public transportation, and local amenities. A great opportunity for an owner occupant or investor. The home features newer tile flooring in the kitchen and throughout the house. Schedule your showing today!

  2. 2025-12-29
    listed $150,000 Active 429-char remark
    Show marketing remark (429 chars)

    Welcome to 1230 Chase St, an interior row home located in the Whitman Park section of Camden. This property offers a functional layout with multiple bedrooms and a full bath, along with convenient access to major highways, public transportation, and local amenities. A great opportunity for an owner occupant or investor. The home features newer tile flooring in the kitchen and throughout the house. Schedule your showing today!

  3. 2025-12-22
    historical $150,000 429-char remark
    Show marketing remark (429 chars)

    Welcome to 1230 Chase St, an interior row home located in the Whitman Park section of Camden. This property offers a functional layout with multiple bedrooms and a full bath, along with convenient access to major highways, public transportation, and local amenities. A great opportunity for an owner occupant or investor. The home features newer tile flooring in the kitchen and throughout the house. Schedule your showing today!

  4. 2019-12-09
    soldstatus $9,900 Closed 375-char remark
    Show marketing remark (375 chars)

    INVESTMENT PROPERTY in Camden is available for YOU!! This 3 BR/1 BA (twin) home features a small yard (fenced) with detached garage. The full basement will complete your storage needs. This end unit is conveniently located to public transportation. This one could pay for itself - previous tenant paid $800.00 monthly! Pay us a visit and see what we have to offer . .. YOU?!!

  5. 2019-07-22
    status Pending 375-char remark
    Show marketing remark (375 chars)

    INVESTMENT PROPERTY in Camden is available for YOU!! This 3 BR/1 BA (twin) home features a small yard (fenced) with detached garage. The full basement will complete your storage needs. This end unit is conveniently located to public transportation. This one could pay for itself - previous tenant paid $800.00 monthly! Pay us a visit and see what we have to offer . .. YOU?!!

  6. 2019-07-14
    listed $9,900 Active 375-char remark
    Show marketing remark (375 chars)

    INVESTMENT PROPERTY in Camden is available for YOU!! This 3 BR/1 BA (twin) home features a small yard (fenced) with detached garage. The full basement will complete your storage needs. This end unit is conveniently located to public transportation. This one could pay for itself - previous tenant paid $800.00 monthly! Pay us a visit and see what we have to offer . .. YOU?!!

  7. 2019-04-11
    historical
  8. 2019-03-15
    listed $9,900 Active
  9. 2019-01-30
    historical
  10. 2018-12-09
    listed $9,900 Active
  11. 2018-04-17
    historical
  12. 2017-07-24
    listed $19,000 Active
  13. 2017-06-08
    historical
  14. 2016-06-08
    listed $19,900
  15. 2016-06-04
    historical
  16. 2016-05-17
    listed $34,900
  17. 2015-01-15
    historical
  18. 2014-07-15
    listed $48,000
  19. 2004-12-03
    soldstatus $57,680
  20. 2004-09-30
    soldstatus $55,000
  21. 2004-08-01
    historical
  22. 2004-04-28
    listed $55,000
  23. 2004-02-18
    historical
  24. 2003-08-20
    listed $67,900

ⓘ 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
$1,464 · $122/mo
Projected year-2 tax
$2,537 · $211/mo
Expected delta
+$1,073/yr (+$89/mo · 73.3%)

ⓘ 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 ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$22,093
− Mortgage interest
−$8,122
− Property taxes
−$1,464
− Insurance
−$725
− Repairs & maintenance
−$1,767
− Management
−$1,767
− Depreciation
−$4,218
Taxable income
$4,029
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$967
After-tax cash flow
$5,173/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
Camden City School District
NCES district ID
3402640
Math proficiency
3% ▼ -6.00%
Reading proficiency
16% ▬ 0.00%
Median HH income
$25,845
Composite
6.85/100
National rank
#9981
State rank
#472 of 472 in NJ

Livability — Camden

Score
70/100
State rank
#262
US rank
#7721

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camden, NJ
City population
20,865
Population (ZIP)
21,508

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 0.56)
Race & ethnicity
Black 53% Hispanic / Latino 40% Two or more races 9% White 2% Asian 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 22% Cuban 2% Dominican 9%
Common ancestry
Hispanic 2%
Foreign-born
9% · Canada, Vietnam
Languages at home
69% English-only · Spanish 29% Vietnamese 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
▼ -123.43%
Current HPI
209.3596
Rent YoY
Metro
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+113.5% since first listed
24 events — show timeline
  • 2026-02-11 Price Changed $145,000 BRIGHT MLS
  • 2025-12-29 Listed $150,000 BRIGHT MLS
  • 2025-12-22 Coming Soon $150,000 BRIGHT MLS
  • 2019-12-09 Sold (MLS) $9,900 BRIGHT MLS
  • 2019-07-22 Pending BRIGHT MLS
  • 2019-07-14 Listed $9,900 BRIGHT MLS
  • 2019-04-11 Listing Removed BRIGHT MLS
  • 2019-03-15 Listed $9,900 BRIGHT MLS
  • 2019-01-30 Listing Removed BRIGHT MLS
  • 2018-12-09 Listed $9,900 BRIGHT MLS
  • 2018-04-17 Listing Removed BRIGHT MLS
  • 2017-07-24 Listed $19,000 BRIGHT MLS
  • 2017-06-08 Listing Removed BRIGHT MLS
  • 2016-06-08 Listed $19,900 BRIGHT MLS
  • 2016-06-04 Listing Removed BRIGHT MLS
  • 2016-05-17 Listed $34,900 BRIGHT MLS
  • 2015-01-15 Listing Removed BRIGHT MLS
  • 2014-07-15 Listed $48,000 BRIGHT MLS
  • 2004-12-03 Sold (Public Records) $57,680 Public Records
  • 2004-09-30 Sold (MLS) $55,000 BRIGHT MLS
  • 2004-08-01 Listing Removed BRIGHT MLS
  • 2004-04-28 Listed $55,000 BRIGHT MLS
  • 2004-02-18 Listing Removed BRIGHT MLS
  • 2003-08-20 Listed $67,900 BRIGHT MLS

Property tax history

+0.6%/yr

Latest (2025): $1,464 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…