CashFlowRE
Sign in Sign up
640 York St
B- Composite 67.38
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
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.7/10.0
  • Schools +0.7/10.0

$89,900

640 York St · Camden, NJ 08102
3 bd · 1.0 ba · 1,317 sqft · SingleFamily public records · 14 Days on market
Built 1904 993 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A small sleeper 3-bedroom home in an urban neighborhood with plenty of hidden potential. This modest property features three cozy bedrooms, a compact living area, and a functional kitchen layout, offering a solid foundation for comfortable city living. While the home could benefit from a little TLC and cosmetic updates, it presents a great opportunity for buyers or investors to add personal touches and build equity. With its manageable size and convenient urban location close to shops, transit, and local amenities, this home is a true sleeper—full of promise for the right owner. Seller obtained property via tax lien foreclosure. Seller makes no guarantees or warranties as to the condi

Key facts

  • Urban neighborhood
  • Built 1904
  • Listed 14 days

Tags

URBAN NEIGHBORHOODFUNCTIONAL KITCHEN LAYOUTCONVENIENT URBAN LOCATION

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 $90k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Cap rate 22.9% 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: 24 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).
  • At $2,445/mo this rent would consume 87% of the median local household income ($34k/yr) (locally 562% 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 $622 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1904 — 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 $89,900

Questions for the listing agent

  1. Built in 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.72%
Cap rate
22.87%
Cash-on-cash
59.22%
DSCR
3.63
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$210,720
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
911 N 2nd St 0.39mi 4/1.0 (+1) 1,320 (+0%) 12mo $210,940 $160 66
941 Vine St 0.27mi 3/1.5 1,400 (+6%) 22mo $218,000 $156 57

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
57.9%
Equity multiple
3.57×
Total profit
$64,629
Equity at exit
$13,404
10-year hold
IRR
62.8%
Equity multiple
7.30×
Total profit
$158,476
Equity at exit
$7,773

Cash invested: $25,172 (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 08102

Home prices YoY
-4.3%
Active inventory
24
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$2,445 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$181 /mo · $2,168/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$514
Net cashflow
$1,242

Break-even live

Break-even rent $873
Max offer price $89,900
Occupancy floor 44%

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
$22,475
Closing costs
$2,697
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
331 Point St Camden, NJ 3.0 1.0 1000 $1,900 $1.90 18d 1 0.60mi
1 Market St Camden, NJ 3.0 1.0–2.0 1190 $2,456 $2.06 2d 15 0.67mi
440 Henry St Camden, NJ 3.0 1.5 1224 $2,200 $1.80 24d 1 0.95mi
727 Berkley St Camden, NJ 2.0 1.5 1008 $1,660 $1.65 24d 1 0.96mi
537 Newton Ave Camden, NJ 2.0 1.0 1092 $1,500 $1.37 12d 1 1.02mi
537 Newton Ave Camden, NJ 2.0 1.0 1092 $1,500 $1.37 18d 1 1.02mi
708 Royden St Camden, NJ 3.0 1.0 1113 $1,595 $1.43 17d 1 1.06mi
609 Henry St Camden, NJ 3.0 1.0 1290 $1,600 $1.24 24d 1 1.11mi
501 N Christopher Columbus Blvd Philadelphia, PA 1.0–3.0 1.0–3.0 1062 $5,148 $4.85 1d 100 1.13mi
1325 N Beach St Philadelphia, PA 1.0–2.0 1.0–2.0 859 $4,039 $4.70 1d 10 1.17mi
503 N Christopher Columbus Blvd Unit 1503 Philadelphia, PA 3.0 2.5 1450 $3,825 $2.64 5d 1 1.20mi
503 N Christopher Columbus Blvd Unit TOWNHOUSE Philadelphia, PA 2.0 2.5 1311 $3,610 $2.75 3d 1 1.20mi
503 N Christopher Columbus Blvd Unit TOWNHOUSE Philadelphia, PA 2.0 2.5 1311 $4,593 $3.50 1d 1 1.20mi
1130 N Delaware Ave Philadelphia, PA 2.0 1.0–2.5 1194 $3,600 $3.01 10d 12 1.23mi
700 N Delaware Ave Philadelphia, PA 3.0 2.0 1067 $5,110 $4.79 1d 166 1.30mi
1509 Park Blvd Camden, NJ 1.0–2.0 1.0 1075 $1,650 $1.53 24d 1 1.35mi
1055 Kenwood Ave Camden, NJ 4.0 1.0 1088 $1,875 $1.72 24d 1 1.36mi
205 Race St Philadelphia, PA 2.0 1.0–2.0 728 $3,524 $4.84 2d 14 1.44mi
209 Vine St Philadelphia, PA 1.0–3.0 1.0–2.0 991 $4,325 $4.36 1d 4 1.45mi
200 Spring Garden St Philadelphia, PA 2.0 1.0–2.0 694 $4,049 $5.83 16d 13 1.47mi
1455 Wildwood Ave Camden, NJ 3.0 1.5 1353 $1,900 $1.40 10d 1 1.48mi

Listing history 2 events

  1. 2026-04-27
    status Pending
  2. 2026-04-13
    listed $89,900 Active

ⓘ 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
$2,168 · $181/mo
Projected year-2 tax
$2,203 · $184/mo
Expected delta
+$35/yr (+$3/mo · 1.6%)

ⓘ 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 ≥104°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
$29,344
− Mortgage interest
−$5,036
− Property taxes
−$2,168
− Insurance
−$450
− Repairs & maintenance
−$2,347
− Management
−$2,347
− Depreciation
−$2,615
Taxable income
$14,380
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,451
After-tax cash flow
$11,455/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
County
Camden County · 407,624 people
City population
20,865
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
8,292
Household income
$33,852
Rent vs Own
76.4% rent · 23.6% own
Severe rent burden
562.0

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
Majority Hispanic (64%)
Race & ethnicity
Hispanic / Latino 64% Black 20% Two or more races 14% White 13% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 40% Dominican 14%
Common ancestry
Romanian 2% Hispanic 1% Serbian 1%
Foreign-born
13% · Canada
Languages at home
48% English-only · Spanish 50%

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
▼ -8.61%
Current HPI
192.0092
Rent YoY
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

2 events — show timeline
  • 2026-04-27 Pending BRIGHT MLS
  • 2026-04-13 Listed $89,900 BRIGHT MLS

Property tax history

+17.5%/yr

Latest (2025): $2,168 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…