CashFlowRE
Sign in Sign up
50 Mara Ct
D- Composite 39.9
Why this score? — see what drove the D- 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).

  • ARV discount +15.0/15.0
  • Cash flow +7.4/30.0
  • Schools +4.1/10.0
  • 1% rule +3.6/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.5/10.0
  • Appreciation +0.0/10.0

$345,000

50 Mara Ct · Cherry Hill, NJ 08002
3 bd · 2.5 ba · 1,704 sqft · SingleFamily public records · 69 Days on market
Built 1981 $202/sqft · 17% below area Est $416k · 17% under $135/mo HOA · 5% of rent

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

Listing remarks MLS

Welcome to this beautiful townhome tucked away in the quiet community of Mara Court! This 3-bedroom, 2.5-bath home with a full basement offers complete comfort. Step inside to a welcoming foyer with a powder room off to the side. The open kitchen features tile flooring and stainless-steel appliances, flowing into a spacious dining area. Just a few steps down, the cozy living room awaits, complete with sliding doors that open to the backyard. Upstairs, the main bedroom includes a private bathroom, walk-in closet, and its own balcony. Two additional generously sized bedrooms share this level, offering plenty of space for family or guests. The full basement provides endless possibilities whether you need extra entertainment space, storage, and you will find laundry area. Recent updates include HVAC and water heater (less than 5 years old) and roof (less than 10 years old). Central air keeps the home comfortable year-round. Dedicated parking and guest parking ensure convenience for you and your visitors. Home is located just minutes from Cherry Hill Mall, dining, and major highways. Don’t miss out on this property as it will not last long.

Key facts

  • Own balcony
  • Tile flooring
  • Private bathroom

Tags

OPEN KITCHENTILE FLOORINGSTAINLESS STEEL APPLIANCESPRIVATE BATHROOMWALK IN CLOSETOWN BALCONY

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/2.5-bath single-family listed at $345k.

Deal economics

  • At list price, monthly cash flow is $-443 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $267k (22.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $298k (13.5% below list).
  • Recommended offer: $267k (22.7% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Cherry Hill School District (suburban): math 27% / reading 59% proficiency, ranked #181 of 472 in NJ (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+2.9%/yr); 101 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($101k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($324k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 27y ago; this cycle's ask has dropped $20k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $109k; list at $345k implies a 217% 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 $266,663 (22.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.86%
Cap rate
4.75%
Cash-on-cash
-5.51%
DSCR
0.75
GRM
9.6

CMA / ARV

ARV (median comp)
$415,504
List price
$345,000
Delta
-16.97%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
748 Cooperlanding Rd 0.18mi 3/1.5 1,590 (-7%) 2mo $375,000 $236 75
345 Oak Ave 0.23mi 3/2.0 1,847 (+8%) 7mo $350,000 $189 67
18 Embassy Ct 0.53mi 3/2.0 1,617 (-5%) 1mo $505,000 $312 64
10 Coles Ave 0.42mi 4/1.5 (+1) 1,800 (+6%) 1mo $418,250 $232 62
3000 Church Rd 0.49mi 2/2.0 (-1) 1,640 (-4%) 5mo $355,000 $216 60
3005 Garfield Ave 0.56mi 3/1.5 1,604 (-6%) 3mo $470,000 $293 58
205 Wilson Rd 0.52mi 3/2.0 1,833 (+8%) 6mo $465,000 $254 56
307 Wilson Rd 0.48mi 3/1.5 1,560 (-8%) 8mo $395,000 $253 53
316 Cherry Hill Blvd 0.37mi 3/2.0 1,472 (-14%) 8mo $380,000 $258 52
228 N Madison Ave 0.70mi 4/2.5 (+1) 1,861 (+9%) 4mo $505,000 $271 44
117 Columbia Blvd 0.50mi 4/2.0 (+1) 1,916 (+12%) 9mo $510,000 $266 42
454 Martin Ave 0.51mi 4/1.0 (+1) 1,486 (-13%) 9mo $385,000 $259 37

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
-25.7%
Equity multiple
0.13×
Total profit
$-84,147
Equity at exit
$51,441
10-year hold
IRR
-22.2%
Equity multiple
-0.14×
Total profit
$-109,647
Equity at exit
$29,829

Cash invested: $96,600 (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 08002

Rents YoY
2.9%
Active inventory
101
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,984 high interval (Pro) →
Mortgage (P&I)
$1,809
Tax from tax record
$713 /mo · $8,551/yr
Insurance
$144
HOA
$135
Vacancy / Maint / Mgmt
$627
Net cashflow
$-443

Break-even live

Break-even rent $3,545
Max offer price $266,663
Occupancy floor

Sensitivity live

Price -10% $-248 -5% $-346 +0% $-443 +5% $-541 +10% $-639
Rent -10% $-679 -5% $-561 +0% $-443 +5% $-326 +10% $-208
Rate -1.0pp $-270 -0.5pp $-356 base $-443 +0.5pp $-533 +1.0pp $-624

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
$86,250
Closing costs
$10,350
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
836 Cooper Landing Rd Cherry Hill, NJ 3.0 1.0–2.0 901 $2,925 $3.25 0d 16 0.10mi
801 Cooper Landing Rd Cherry Hill, NJ 1.0–2.0 1.0–2.0 830 $2,097 $2.53 0d 10 0.12mi
747 Hedy Ave Cherry Hill, NJ 4.0 2.0 1888 $3,695 $1.96 6d 1 0.19mi
715 Cooper Landing Rd Cherry Hill, NJ 3.0 2.0 1334 $3,100 $2.32 45d 1 0.38mi
2904 Church Rd Cherry Hill, NJ 4.0 2.5 2044 $3,500 $1.71 23d 1 0.46mi
1 Burroughs Mill Cir Cherry Hill, NJ 1.0–3.0 1.0–2.5 1142 $3,493 $3.06 0d 23 0.62mi
2145 New Jersey 38 Cherry Hill Township, NJ 1.0–2.0 1.0–2.0 943 $2,589 $2.75 0d 17 0.62mi
1980 Route 70 W Cherry Hill, NJ 1.0–3.0 1.0–2.0 1043 $3,135 $3.01 0d 8 0.97mi
3005 Chapel Ave W Cherry Hill, NJ 3.0 1.0–2.0 1103 $2,774 $2.51 0d 59 1.01mi
2022 Crescent Way Cherry Hill, NJ 2.0 2.0 1358 $3,100 $2.28 45d 1 1.21mi
2000 Maplewood Dr Maple Shade, NJ 1.0–2.0 1.0–1.5 1072 $2,480 $2.31 25d 1 1.27mi
700 Citation Ln Cherry Hill, NJ 1.0–2.0 1.0–2.0 1513 $3,500 $2.31 0d 84 1.31mi
819 Mercer St Cherry Hill, NJ 3.0 2.0 1883 $3,200 $1.70 21d 1 1.36mi
4543 Champions Run Cherry Hill Township, NJ 2.0 2.0 1196 $2,450 $2.05 23d 1 1.43mi
4536 Champions Run #4536 Cherry Hill, NJ 2.0 2.0 1212 $3,000 $2.48 45d 1 1.43mi
223 Breeders Cup Dr Cherry Hill, NJ 3.0 2.0 1460 $3,400 $2.33 45d 1 1.46mi
Breeders Cup Dr Cherry Hill, NJ 2.0 2.0 1196 $2,650 $2.22 45d 1 1.47mi
4322 Champions Run Cherry Hill, NJ 2.0 2.0 1212 $2,850 $2.35 45d 1 1.49mi

HOA detail

Monthly dues
$135 · $1,620/yr
Likely covers
water

Listing history 21 events

  1. 2026-05-31
    days on market $345,000 Active 69 DOM
  2. 2026-05-13
    price $345,000 1159-char remark
    Show marketing remark (1159 chars)

    Welcome to this beautiful townhome tucked away in the quiet community of Mara Court! This 3-bedroom, 2.5-bath home with a full basement offers complete comfort. Step inside to a welcoming foyer with a powder room off to the side. The open kitchen features tile flooring and stainless-steel appliances, flowing into a spacious dining area. Just a few steps down, the cozy living room awaits, complete with sliding doors that open to the backyard. Upstairs, the main bedroom includes a private bathroom, walk-in closet, and its own balcony. Two additional generously sized bedrooms share this level, offering plenty of space for family or guests. The full basement provides endless possibilities whether you need extra entertainment space, storage, and you will find laundry area. Recent updates include HVAC and water heater (less than 5 years old) and roof (less than 10 years old). Central air keeps the home comfortable year-round. Dedicated parking and guest parking ensure convenience for you and your visitors. Home is located just minutes from Cherry Hill Mall, dining, and major highways. Don’t miss out on this property as it will not last long.

  3. 2026-04-06
    price $350,000 1159-char remark
    Show marketing remark (1159 chars)

    Welcome to this beautiful townhome tucked away in the quiet community of Mara Court! This 3-bedroom, 2.5-bath home with a full basement offers complete comfort. Step inside to a welcoming foyer with a powder room off to the side. The open kitchen features tile flooring and stainless-steel appliances, flowing into a spacious dining area. Just a few steps down, the cozy living room awaits, complete with sliding doors that open to the backyard. Upstairs, the main bedroom includes a private bathroom, walk-in closet, and its own balcony. Two additional generously sized bedrooms share this level, offering plenty of space for family or guests. The full basement provides endless possibilities whether you need extra entertainment space, storage, and you will find laundry area. Recent updates include HVAC and water heater (less than 5 years old) and roof (less than 10 years old). Central air keeps the home comfortable year-round. Dedicated parking and guest parking ensure convenience for you and your visitors. Home is located just minutes from Cherry Hill Mall, dining, and major highways. Don’t miss out on this property as it will not last long.

  4. 2026-04-06
    status Active 1159-char remark
    Show marketing remark (1159 chars)

    Welcome to this beautiful townhome tucked away in the quiet community of Mara Court! This 3-bedroom, 2.5-bath home with a full basement offers complete comfort. Step inside to a welcoming foyer with a powder room off to the side. The open kitchen features tile flooring and stainless-steel appliances, flowing into a spacious dining area. Just a few steps down, the cozy living room awaits, complete with sliding doors that open to the backyard. Upstairs, the main bedroom includes a private bathroom, walk-in closet, and its own balcony. Two additional generously sized bedrooms share this level, offering plenty of space for family or guests. The full basement provides endless possibilities whether you need extra entertainment space, storage, and you will find laundry area. Recent updates include HVAC and water heater (less than 5 years old) and roof (less than 10 years old). Central air keeps the home comfortable year-round. Dedicated parking and guest parking ensure convenience for you and your visitors. Home is located just minutes from Cherry Hill Mall, dining, and major highways. Don’t miss out on this property as it will not last long.

  5. 2026-02-03
    historical 1159-char remark
    Show marketing remark (1159 chars)

    Welcome to this beautiful townhome tucked away in the quiet community of Mara Court! This 3-bedroom, 2.5-bath home with a full basement offers complete comfort. Step inside to a welcoming foyer with a powder room off to the side. The open kitchen features tile flooring and stainless-steel appliances, flowing into a spacious dining area. Just a few steps down, the cozy living room awaits, complete with sliding doors that open to the backyard. Upstairs, the main bedroom includes a private bathroom, walk-in closet, and its own balcony. Two additional generously sized bedrooms share this level, offering plenty of space for family or guests. The full basement provides endless possibilities whether you need extra entertainment space, storage, and you will find laundry area. Recent updates include HVAC and water heater (less than 5 years old) and roof (less than 10 years old). Central air keeps the home comfortable year-round. Dedicated parking and guest parking ensure convenience for you and your visitors. Home is located just minutes from Cherry Hill Mall, dining, and major highways. Don’t miss out on this property as it will not last long.

  6. 2026-01-20
    listed $365,000 Active 1159-char remark
    Show marketing remark (1159 chars)

    Welcome to this beautiful townhome tucked away in the quiet community of Mara Court! This 3-bedroom, 2.5-bath home with a full basement offers complete comfort. Step inside to a welcoming foyer with a powder room off to the side. The open kitchen features tile flooring and stainless-steel appliances, flowing into a spacious dining area. Just a few steps down, the cozy living room awaits, complete with sliding doors that open to the backyard. Upstairs, the main bedroom includes a private bathroom, walk-in closet, and its own balcony. Two additional generously sized bedrooms share this level, offering plenty of space for family or guests. The full basement provides endless possibilities whether you need extra entertainment space, storage, and you will find laundry area. Recent updates include HVAC and water heater (less than 5 years old) and roof (less than 10 years old). Central air keeps the home comfortable year-round. Dedicated parking and guest parking ensure convenience for you and your visitors. Home is located just minutes from Cherry Hill Mall, dining, and major highways. Don’t miss out on this property as it will not last long.

  7. 2025-12-31
    historical
  8. 2025-09-24
    listed $375,000 Active
  9. 2025-09-22
    historical
  10. 2018-03-16
    historical
  11. 2018-03-06
    status Active
  12. 2018-03-02
    listed Active Under Contract
  13. 2017-11-14
    listed $195,000
  14. 2004-01-31
    historical
  15. 2003-07-27
    listed $160,000
  16. 2000-03-16
    soldstatus $109,000
  17. 2000-01-03
    soldstatus $109,000
  18. 1999-10-21
    historical
  19. 1999-06-11
    listed $109,000
  20. 1989-02-16
    soldstatus $75,000
  21. 1983-01-05
    soldstatus $75,000

ⓘ 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
$8,551 · $713/mo
Projected year-2 tax
$8,571 · $714/mo
Expected delta
+$20/yr (+$2/mo · 0.2%)

ⓘ 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 6/10 Major 7 d/yr ≥105°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 · 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
$35,804
− Mortgage interest
−$19,325
− Property taxes
−$8,551
− Insurance
−$1,725
− Repairs & maintenance
−$2,864
− Management
−$2,864
− HOA
−$1,620
− Depreciation
−$10,036
Taxable loss
−$11,182
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,684
After-tax cash flow
$-2,638/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
Cherry Hill School District
NCES district ID
3403000
Math proficiency
27% ▼ -26.00%
Reading proficiency
59% ▼ -10.00%
Median HH income
$90,394
Composite
40.71/100
National rank
#3665
State rank
#181 of 472 in NJ

Livability — Cherry Hill

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

Census & demographics

Census place
Cherry Hill Mall, NJ
County
Camden County · 407,624 people
City population
76,725
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
24,015
Household income
$100,951
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
430.0

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
White 64% Hispanic / Latino 12% Asian 12% Black 8% Two or more races 7%
Hispanic origin (detail)
Puerto Rican 7% Dominican 1%
Common ancestry
Romanian 8% Scotch-Irish 2% Italian 2%
Foreign-born
18% · Vietnam, Canada, China
Languages at home
73% English-only · Spanish 8% Russian/Polish/Slavic 4% Vietnamese 4%

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
▼ -201.30%
Current HPI
358.1597
Rent YoY
▲ 2.90%
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+360.0% since first listed
20 events — show timeline
  • 2026-05-13 Price Changed $345,000 BRIGHT MLS
  • 2026-04-06 Price Changed $350,000 BRIGHT MLS
  • 2026-04-06 Relisted BRIGHT MLS
  • 2026-02-03 Listing Removed BRIGHT MLS
  • 2026-01-20 Listed $365,000 BRIGHT MLS
  • 2025-12-31 Listing Removed BRIGHT MLS
  • 2025-09-24 Listed $375,000 BRIGHT MLS
  • 2025-09-22 Coming Soon BRIGHT MLS
  • 2018-03-16 Listing Removed BRIGHT MLS
  • 2018-03-06 Relisted BRIGHT MLS
  • 2018-03-02 Listed BRIGHT MLS
  • 2017-11-14 Listed $195,000 BRIGHT MLS
  • 2004-01-31 Listing Removed BRIGHT MLS
  • 2003-07-27 Listed $160,000 BRIGHT MLS
  • 2000-03-16 Sold (Public Records) $109,000 Public Records
  • 2000-01-03 Sold (MLS) $109,000 BRIGHT MLS
  • 1999-10-21 Listing Removed BRIGHT MLS
  • 1999-06-11 Listed $109,000 BRIGHT MLS
  • 1989-02-16 Sold (Public Records) $75,000 Public Records
  • 1983-01-05 Sold (Public Records) $75,000 Public Records

Property tax history

+2.4%/yr

Latest (2025): $8,551 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…