718 Spruce St · Camden, NJ 08103

$209,000

3 bd · 1.5 ba · 1,200 sqft · SingleFamily public records · 168 Days on market

Built 1900 967 sqft lot

---

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).

• Cash flow +16.0/30.0
• ARV discount +7.5/15.0
• DSCR +4.9/10.0
• Appreciation +3.8/10.0
• Livability +3.5/5.0
• 1% rule +3.4/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +0.7/10.0

Listing remarks

PRICED REDUCED!! 3 beds, 1.5-bath End Rowhome- MOVE IN READY!! Welcome to this charming, fully renovated end-row home, perfectly blending modern updates with classic style. This home features: -3 bedrooms- new carpet throughout. -1.5 well-appointed bathrooms -Fully renovated interior- brand-new kitchen, new appliances, updated flooring, and fresh paint throughout. -Fenced Yard-Ideal for outdoor gathering or a safe play area. -Unfinished full basement- clean-a blank canvas for storage, a home gym or future expansion. -Tankless Water heater-Energy-efficient and on-demand hot water! Situated in a good location with easy access to shops, schools and transportation. This home is ready to welco

Key facts

• Built 1900
• Listed 168 days

What this means for you Summary

Snapshot

• This is a 3-bed/1.5-bath single-family listed at $209k.

Deal economics

• At list price, monthly cash flow is $103 ($1k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (16.5% below list).
• Recommended offer: $175k (16.5% below list) — sets the bar for 1% rule.

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: 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.
• Zoned schools: Morgan Village Middle School (244 students, 77% FRL).
• Market conditions: 64 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 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 $1,745/mo this rent would consume 57% of the median local household income ($37k/yr) (locally 1141% 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 (-2.4%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 168 days — a 12% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
• Current owner paid $75k; list at $209k implies a 179% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1900 — 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 $174,518 (16.5% below list)

Questions for the listing agent

1. It's been on market 168 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
2. Built in 1900 — 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. 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?
8. 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.
9. 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.
10. 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: 0.84% ✗
• Cap rate: 6.88%
• Cash-on-cash: 2.11%
• DSCR: 1.09
• GRM: 10.0

CMA / ARV

• ARV (on-the-fly): $94,800
• Comps found: 7

Show comp detail 7 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
920 Newton Ave	0.15mi	3/1.0	1,176 (-2%)	4mo	$75,000	$64	84
621 Henry St	0.37mi	3/1.5	1,176 (-2%)	5mo	$120,000	$102	76
709 Berkley St	0.26mi	3/1.0	1,088 (-9%)	0mo	$135,000	$124	70
312 Line St	0.47mi	4/1.5 (+1)	1,280 (+7%)	8mo	$54,000	$42	55
1443 S 4th St	0.60mi	3/1.0	1,210 (+1%)	16mo	$68,000	$56	55
441 S 5th St	0.44mi	3/1.0	1,072 (-11%)	15mo	$85,000	$79	47
527 West St	0.43mi	3/1.0	1,344 (+12%)	18mo	$219,000	$163	42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -9.6%
• Equity multiple: 0.63×
• Total profit: $-21,729
• Equity at exit: $37,192

10-year hold

• IRR: -1.3%
• Equity multiple: 0.90×
• Total profit: $-5,841
• Equity at exit: $28,601

Cash invested: $58,520 (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.

Methodology + full state rankings →

ZIP-level market 08103

• Home prices YoY: -1.4%
• Active inventory: 64
• Price-to-rent: 10.0×

Monthly cashflow live

• Estimated rent: $1,745 high
• Mortgage (P&I): −$1,096
• Tax from tax record: −$93 /mo · $1,113/yr
• Insurance: −$87
• HOA: −$0
• Vacancy / Maint / Mgmt: −$366
• Net cashflow: $103

Break-even live

Break-even rent $1,615

Max offer price $209,000

Occupancy floor 89%

Sensitivity live

Price	-10% $221	-5% $162	+0% $103	+5% $44	+10% $-16
Rent	-10% $-35	-5% $34	+0% $103	+5% $172	+10% $241
Rate	-1.0pp $208	-0.5pp $156	base $103	+0.5pp $49	+1.0pp $-6

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: $52,250
• Closing costs: $6,270
• Reserves months: —
• Total cash needed: —

Rent comps 16 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
708 Royden St Camden, NJ	3.0	1.0	1113	$1,595	$1.43	19d	1	0.18mi
537 Newton Ave Camden, NJ	2.0	1.0	1092	$1,500	$1.37	20d	1	0.22mi
537 Newton Ave Camden, NJ	2.0	1.0	1092	$1,500	$1.37	14d	1	0.22mi
727 Berkley St Camden, NJ	2.0	1.5	1008	$1,660	$1.65	26d	1	0.28mi
609 Henry St Camden, NJ	3.0	1.0	1290	$1,600	$1.24	26d	1	0.40mi
457 Mechanic St Camden, NJ	3.0	2.0	1200	$1,950	$1.62	20d	1	0.47mi
440 Henry St Camden, NJ	3.0	1.5	1224	$2,200	$1.80	26d	1	0.48mi
1055 Kenwood Ave Camden, NJ	4.0	1.0	1088	$1,875	$1.72	26d	1	0.53mi
1502 S 9th St Camden, NJ	2.0	1.0	1050	$1,475	$1.40	21d	1	0.59mi
1509 Park Blvd Camden, NJ	1.0–2.0	1.0	1075	$1,650	$1.53	26d	1	0.69mi
1455 Wildwood Ave Camden, NJ	3.0	1.5	1353	$1,900	$1.40	12d	1	0.70mi
1364 Kaighn Ave Camden, NJ	2.0	1.0	912	$1,485	$1.63	4d	1	0.79mi
527 Penn St Unit 1A Camden, NJ	2.0	1.0	800	$1,500	$1.88	20d	1	0.92mi
1759 S 4th St Unit B Camden, NJ	2.0	1.0	800	$1,500	$1.88	26d	1	0.95mi
1 Market St Camden, NJ	3.0	1.0–2.0	1190	$2,456	$2.06	0d	14	1.06mi
331 Point St Camden, NJ	3.0	1.0	1000	$1,900	$1.90	20d	1	1.19mi

Listing history 7 events

1. 2026-03-28
   status Pending
2. 2026-01-15
   price $209,000
3. 2025-12-31
   price $216,000
4. 2025-10-25
   price $220,000
5. 2025-10-12
   listed $225,000 Active
6. 2025-10-05
   historical $225,000
7. 2025-08-11
   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: $1,113 · $93/mo
• Projected year-2 tax: $3,159 · $263/mo
• Expected delta: +$2,045/yr (+$170/mo · 183.7%)

ⓘ 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

Taxation est. · year 1

• Rental income: $20,942
• − Mortgage interest: −$11,707
• − Property taxes: −$1,113
• − Insurance: −$1,045
• − Repairs & maintenance: −$1,675
• − Management: −$1,675
• − Depreciation: −$6,080
• Taxable loss: −$2,354
• Est. tax savings @ 24.0%: +$565
• After-tax cash flow: $1,799/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): 12,573
• Household income: $36,793
• Rent vs Own: 65.2% rent · 34.8% own
• Severe rent burden: 1141.0

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 0.57)
• Race & ethnicity: Black 54% Hispanic / Latino 36% Two or more races 9% White 5% Asian 1%
• Hispanic origin (detail): Mexican 4% Puerto Rican 19% Dominican 4%
• Common ancestry: Hispanic 1%
• Foreign-born: 12% · Canada, Jamaica
• Languages at home: 75% English-only · Spanish 22% Tagalog/Filipino 2%

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: ▼ -2.36%
• Current HPI: 162.557
• 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
▸Consumer Goods	3	$31B
▸Pharmaceuticals	2	$153B
▸Technology	2	$21B
▸Insurance	2	$20B
▸Healthcare	2	$19B
▸Financial Services	1	$70B

Price history

+178.7% since first listed

7 events — show timeline

• 2026-03-28 Pending — BRIGHT MLS
• 2026-01-15 Price Changed $209,000 BRIGHT MLS
• 2025-12-31 Price Changed $216,000 BRIGHT MLS
• 2025-10-25 Price Changed $220,000 BRIGHT MLS
• 2025-10-12 Listed $225,000 BRIGHT MLS
• 2025-10-05 Coming Soon $225,000 BRIGHT MLS
• 2025-08-11 Sold (Public Records) $75,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $1,113 · +4.1% YoY. Source: county tax records.