CashFlowRE
Sign in Sign up
1873 Hovsons Blvd
B- Composite 65.29
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 +23.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +6.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

1873 Hovsons Blvd · Toms River, NJ 08753
2 bd · 1.0 ba · 1,000 sqft · SingleFamily public records · 19 Days on market
Built 1968 5,502 sqft lot $200/sqft · 27% below area Est $272k · 27% under $25/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Holiday City Silverton, a beautiful 55+ community offering comfort and convenience. This Lakeview model ranch features 2 bedrooms, 1 full bath, an attached garage, and a brand-new roof. Bring your ideas and personal touches to this well-laid-out home with great potential. Enjoy the oversized 3-season room with endless possibilities, all located in a quiet neighborhood close to shopping, dining, and everyday amenities. Residents enjoy a beautiful secluded heated saltwater pool, scenic lake views nearby, and a variety of recreational activities and clubs. Don't miss the opportunity to make this home your own!

Key facts

  • Scenic lake views
  • Lakeview model ranch
  • Quiet neighborhood

Tags

LAKEVIEW MODEL RANCHOVERSIZED 3-SEASON ROOMSECLUDED HEATED SALTWATER POOLSCENIC LAKE VIEWSQUIET NEIGHBORHOOD

Property features AI

Finance

  • HOA & community: HOA fee $75 quarterly; HOA includes use of community pools; Community amenities: Clubhouse, lake, jogging/walking path, outdoor pool, recreational center, retirement community features, shuffleboard

Exterior

  • Parking: Attached garage with garage door opener and front entry (includes additional storage area); Detached driveway parking space (total 2 parking spaces)
  • Utilities: Public water; Private sewer; Oil for heating and hot water
  • Home design: Detached property; Shingle roof; Listed as a senior community with 55+ age requirement; Property condition: Good; Ownership: Fee simple
  • Construction: Concrete construction; Crawl space foundation; Built according to assessor records
  • Exterior features: Porch(es); Lot dimensions: 50.00 x 110.00

Interior

  • Kitchen: Stove, Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Oil heating; Oil hot water
  • Interior features: Washer, Stove, Refrigerator, Extra refrigerator/freezer; No basement; 6 total rooms; Living area per assessor
  • Laundry & utility: Washer

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 2-bed/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 3.8% in Toms River — 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 81/100 on livability (#61 in NJ, #1,538 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, health & safety A+; Watch: commute D, cost of living F.
  • Toms River Regional School District (suburban): math 18% / reading 44% proficiency, ranked #316 of 472 in NJ (top 67%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.5%/yr); 424 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,434 units permitted in Ocean County in 2024 (868 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 $6k of value loss. Plan a longer hold.
  • Ocean 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 19 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 29y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 80% 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 $197,000 (1.5% below list)

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.13%
Cap rate
8.63%
Cash-on-cash
8.34%
DSCR
1.37
GRM
7.4

CMA / ARV

ARV (median comp)
$272,214
List price
$200,000
Delta
-26.53%
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
1873 Hovsons Blvd 0.00mi 2/1.0 1,000 (0%) 0mo $227,500 $228 100
15 Mount Logan Ln 0.13mi 2/1.0 1,000 (0%) 1mo $375,000 $375 93
1108A Argyll Cir 0.42mi 2/1.0 982 (-2%) 1mo $246,000 $251 77
1134A Argyll Cir 0.40mi 2/1.0 982 (-2%) 2mo $239,000 $243 77
23 Mount Dashan Ln 0.19mi 2/1.0 1,092 (+9%) 1mo $332,500 $304 75
1190A Clydebank Ct 0.45mi 2/1.0 982 (-2%) 1mo $260,000 $265 75
1190B Clydebank Ct 0.46mi 2/1.0 982 (-2%) 1mo $250,000 $255 75
1010 Fife Ct Unit B 0.45mi 2/1.0 1,036 (+4%) 1mo $243,000 $235 72
1236B Hamilton Ct 0.51mi 2/1.0 982 (-2%) 2mo $180,000 $183 72
1568 Mount Everest Ln 0.66mi 2/1.0 1,000 (0%) 0mo $315,000 $315 69
10 Acapulco Pl 0.53mi 2/1.0 1,072 (+7%) 1mo $269,900 $252 62
1245C Hamilton Ct 0.46mi 2/1.0 858 (-14%) 1mo $166,000 $193 54

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 · 1.49% rent growth · sell at horizon

5-year hold
IRR
-5.3%
Equity multiple
0.80×
Total profit
$-10,955
Equity at exit
$29,821
10-year hold
IRR
2.4%
Equity multiple
1.16×
Total profit
$9,087
Equity at exit
$17,292

Cash invested: $56,000 (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 08753

Rents YoY
1.5%
Active inventory
424
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$2,262 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$241 /mo · $2,889/yr
Insurance
$83
HOA
$25
Vacancy / Maint / Mgmt
$475
Net cashflow
$389

Break-even live

Break-even rent $1,770
Max offer price $200,000
Occupancy floor 78%

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
$50,000
Closing costs
$6,000
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1042C Aberdeen Dr Unit C Lakewood, NJ 2.0 1.0 982 $2,000 $2.04 4d 1 0.66mi
824A Balmoral Ct Unit A Toms River, NJ 2.0 1.0 982 $2,200 $2.24 19d 1 1.01mi
335A Canterbury Ct Lakewood, NJ 2.0 1.0 982 $1,950 $1.99 19d 1 1.38mi
341B Canterbury Ct Lakewood, NJ 2.0 1.0 982 $2,275 $2.32 22d 1 1.47mi

HOA detail

Monthly dues
$25 · $300/yr
Likely covers
waterpool

Listing history 7 events

  1. 2026-06-04
    status $200,000 Pending 19 DOM
  2. 2026-05-07
    listed $200,000 Active 625-char remark
    Show marketing remark (625 chars)

    Welcome to Holiday City Silverton, a beautiful 55+ community offering comfort and convenience. This Lakeview model ranch features 2 bedrooms, 1 full bath, an attached garage, and a brand-new roof. Bring your ideas and personal touches to this well-laid-out home with great potential. Enjoy the oversized 3-season room with endless possibilities, all located in a quiet neighborhood close to shopping, dining, and everyday amenities. Residents enjoy a beautiful secluded heated saltwater pool, scenic lake views nearby, and a variety of recreational activities and clubs. Don't miss the opportunity to make this home your own!

  3. 2026-05-07
    listed $200,000 Active 625-char remark
    Show marketing remark (625 chars)

    Welcome to Holiday City Silverton, a beautiful 55+ community offering comfort and convenience. This Lakeview model ranch features 2 bedrooms, 1 full bath, an attached garage, and a brand-new roof. Bring your ideas and personal touches to this well-laid-out home with great potential. Enjoy the oversized 3-season room with endless possibilities, all located in a quiet neighborhood close to shopping, dining, and everyday amenities. Residents enjoy a beautiful secluded heated saltwater pool, scenic lake views nearby, and a variety of recreational activities and clubs. Don't miss the opportunity to make this home your own!

  4. 1998-05-15
    soldstatus $72,500
  5. 1998-04-11
    soldstatus $72,500
    Show marketing remark (246 chars)

    CHURCH TO MT CARMEL LEFT ON MT MATTERHORN RIGHT ON HOVSONS TO 1873 GREAT LAKEVIEW MODEL RECENTLY PAINTED AND SHOWS GREAT, VERY LARGE HOME NEW WINDOWS, , MANY UPGRADES VACANT AND PRICED TO SELL, SHOW TODAY AND CALL LB WITH ANY QUESTIONS OR OFFERS.

  6. 1998-02-01
    historical
    Show marketing remark (246 chars)

    CHURCH TO MT CARMEL LEFT ON MT MATTERHORN RIGHT ON HOVSONS TO 1873 GREAT LAKEVIEW MODEL RECENTLY PAINTED AND SHOWS GREAT, VERY LARGE HOME NEW WINDOWS, , MANY UPGRADES VACANT AND PRICED TO SELL, SHOW TODAY AND CALL LB WITH ANY QUESTIONS OR OFFERS.

  7. 1997-08-21
    listed $79,900
    Show marketing remark (246 chars)

    CHURCH TO MT CARMEL LEFT ON MT MATTERHORN RIGHT ON HOVSONS TO 1873 GREAT LAKEVIEW MODEL RECENTLY PAINTED AND SHOWS GREAT, VERY LARGE HOME NEW WINDOWS, , MANY UPGRADES VACANT AND PRICED TO SELL, SHOW TODAY AND CALL LB WITH ANY QUESTIONS OR OFFERS.

ⓘ 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
$2,889 · $241/mo
Projected year-2 tax
$3,935 · $328/mo
Expected delta
+$1,045/yr (+$87/mo · 36.2%)

ⓘ 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 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$27,148
− Mortgage interest
−$11,203
− Property taxes
−$2,889
− Insurance
−$1,000
− Repairs & maintenance
−$2,172
− Management
−$2,172
− HOA
−$300
− Depreciation
−$5,818
Taxable income
$1,594
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$383
After-tax cash flow
$4,289/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
Toms River Regional School District
NCES district ID
3416230
Math proficiency
18% ▼ -19.00%
Reading proficiency
44% ▼ -10.00%
Median HH income
$72,370
Composite
29.07/100
National rank
#6602
State rank
#316 of 472 in NJ

Livability — Toms River

Score
81/100
State rank
#61
US rank
#1538

Category grades

Amenities A- Commute D 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
Toms River, NJ
County
Ocean County · 439,426 people
City population
131,205
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
65,448
Household income
$105,224
Rent vs Own
18.3% rent · 81.7% own
Severe rent burden
828.0

Population outlook (Ocean County) Hauer SSP2

Today (2025)
586,991 people
By 2030
581,403 · -1.0%
By 2040
564,913 · -3.8%
By 2050
538,149 · -8.3%
By 2075
468,845 · -20.1%
By 2100
350,297 · -40.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 12% Two or more races 7% Asian 4% Black 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 4%
Common ancestry
Romanian 9% Lithuanian 1% Slovak 1%
Foreign-born
10% · Canada, Guatemala, Jamaica
Languages at home
87% English-only · Spanish 7% Other Indo-European 3% Tagalog/Filipino 1%

Political lean MEDSL · Ocean

2024 margin
Solid R (+36.0) · D 31.4% · R 67.4% · Other 1.2%
2008→2024 swing
-17.6pp toward R · 2008: -18.4pp · 2024: -36.0pp
All cycles
2024: R+36.0 2020: R+28.7 2016: R+34.0 2012: R+17.7 2008: R+18.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -527.36%
Current HPI
374.5075
Rent YoY
▲ 1.49%
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+184.7% since first listed
11 events — show timeline
  • 2026-06-13 Sold (MLS) $227,500 MOMLS
  • 2026-06-13 Sold (MLS) $227,500 BRIGHT MLS
  • 2026-06-03 Pending BRIGHT MLS
  • 2026-06-03 Pending MOMLS
  • 2026-05-26 Contingent BRIGHT MLS
  • 2026-05-07 Listed $200,000 MOMLS
  • 2026-05-07 Listed $200,000 BRIGHT MLS
  • 1998-05-15 Sold (Public Records) $72,500 Public Records
  • 1998-04-11 Sold (MLS) $72,500 MOMLS
  • 1998-02-01 Delisted MOMLS
  • 1997-08-21 Listed $79,900 MOMLS

Property tax history

+5.4%/yr

Latest (2025): $2,889 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…