🏷️ Likely Rental
124 Serene Way · Toms River, NJ
Flood risk 9/10 · Severe
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $526 – $976
Heat risk 7/10 · Major
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 62.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Condition / age +4.8/5.0
- Livability +4.0/5.0
- Schools +2.9/10.0
- Rent growth +2.5/5.0
- Appreciation +0.0/10.0
$119,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This 2-BR 1-bath home delivers standout curb appeal w/classic white siding, black shutters, & a striking entry accented by gray cedar shake and white board-and-batten detailing. Inside, the bright &open layout features drywall, crown molding, and vinyl flooring throughout, creating a clean and cohesive look. The kitchen is stylish and functional, offering a gas range with overhead microwave, dishwasher, shaker-style cabinetry, and a tile backsplash. The bathroom includes a walk-in shower, while high-efficiency heating and cooling help keep utility costs low year-round. A thoughtfully designed home that blends charm, comfort, and efficiency awaits you. There is no HOA fee- There is a land lease of $641.72 per month, includes RE Taxes. Pets allowed
Key facts
- Bright open layout
- Vinyl flooring
- Black shutters
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $120k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $1k ($14k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $120k).
- Recommended offer: $109k (9.0% below list) — sets the bar for market timing.
- Cap rate 18.5% 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: 262 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 4,434 units permitted in Ocean County in 2024 (868 in 5+ unit buildings).
- This rent runs 36% of the median local income ($88k/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 $829 of loan paydown is wiped out by about $4k 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.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 98 days — a 9% lower offer ($109k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: flood insurance adds $66/mo.
- Climate carrying-cost: severe flood risk; major wind risk, 62% 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.
Questions for the listing agent
- It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 2.16% ✓
- Cap rate
- 18.52%
- Cash-on-cash
- 43.67%
- DSCR
- 2.94
- GRM
- 3.8
CMA / ARV
- ARV (median comp)
- $150,000
- List price
- $119,900
- Delta
- -20.07%
- Verdict
- UNDERPRICED
- Comps
- 7 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 37.9%
- Equity multiple
- 2.62×
- Total profit
- $54,229
- Equity at exit
- $17,877
- IRR
- 44.4%
- Equity multiple
- 5.24×
- Total profit
- $142,290
- Equity at exit
- $10,367
Cash invested: $33,572 (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
ZIP-level market 08755
- Active inventory
- 262
- Price-to-rent
- 3.8×
Monthly cashflow live
- Estimated rent
- $2,595 medium interval (Pro) →
- Mortgage (P&I)
- −$629
- Tax est. 1.5%
- −$150 /mo · $1,798/yr
- Insurance
- −$50
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$545
- Net cashflow
- $1,155
Break-even live
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
- $29,975
- Closing costs
- $3,597
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2144 Lakewood Rd Toms River, NJ | 1.0 | 1.0 | 750 | $2,150 | $2.87 | 7d | 1 | 1.25mi |
Listing history 15 events
-
2026-06-18days on market $119,900 Active 98 DOM
-
2026-06-17days on market $119,900 Active 97 DOM
-
2026-06-16days on market $119,900 Active 96 DOM
-
2026-06-15days on market $119,900 Active 95 DOM
-
2026-06-13days on market $119,900 Active 93 DOM
-
2026-06-13days on market $119,900 Active 92 DOM
-
2026-06-09days on market $119,900 Active 89 DOM
-
2026-06-08days on market $119,900 Active 88 DOM
-
2026-06-07days on market $119,900 Active 87 DOM
-
2026-06-04days on market $119,900 Active 84 DOM
-
2026-06-03days on market $119,900 Active 83 DOM
-
2026-06-02days on market $119,900 Active 82 DOM
-
2026-06-01days on market $119,900 Active 81 DOM
-
2026-05-31days on market $119,900 Active 80 DOM
-
2026-03-12$119,900 Active 769-char remark
Show marketing remark (769 chars)
This 2-BR 1-bath home delivers standout curb appeal w/classic white siding, black shutters, & a striking entry accented by gray cedar shake and white board-and-batten detailing. Inside, the bright &open layout features drywall, crown molding, and vinyl flooring throughout, creating a clean and cohesive look. The kitchen is stylish and functional, offering a gas range with overhead microwave, dishwasher, shaker-style cabinetry, and a tile backsplash. The bathroom includes a walk-in shower, while high-efficiency heating and cooling help keep utility costs low year-round. A thoughtfully designed home that blends charm, comfort, and efficiency awaits you. There is no HOA fee- There is a land lease of $641.72 per month, includes RE Taxes. Pets allowed
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 4/10 Moderate
- Heat 7/10 Severe 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
- Wind 6/10 Major 62% 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
- $31,144
- − Mortgage interest
- −$6,716
- − Property taxes
- −$1,798
- − Insurance
- −$1,397
- − Repairs & maintenance
- −$2,492
- − Management
- −$2,492
- − Depreciation
- −$3,488
- Taxable income
- $12,761
- Est. tax owed @ 24.0%
- −$3,063
- After-tax cash flow
- $10,800/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.
Condition & rehab AI · 11 photos
This 2-BR 1-bath home is in excellent condition with a modern kitchen, well-maintained exterior, and a thoughtfully designed layout. The property's curb appeal and landscaping can be further enhanced to maximize its value.
Value-add opportunities
- Both Landscaping improvements — Enhances curb appeal and adds value for both resale and rental.
- Both Painting exterior trim — Fresh paint can improve curb appeal and add value.
- Both Landscaping around gazebo — Maintaining and enhancing the gazebo area can increase curb appeal and rental value.
- Both Pond maintenance — A well-maintained pond can enhance the property's appeal and add value for both resale and rental.
Renovation cost estimate screening
Value-add ROI direction
- Both Landscaping improvements — Enhances curb appeal and adds value for both resale and rental. ↑
- Both Painting exterior trim — Fresh paint can improve curb appeal and add value. ↑
- Both Landscaping around gazebo — Maintaining and enhancing the gazebo area can increase curb appeal and rental value. ↑
- Both Pond maintenance — A well-maintained pond can enhance the property's appeal and add value for both resale and rental. ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
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
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)
- 29,670
- Household income
- $87,575
- Rent vs Own
- Severe rent burden
- 529.0
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 (73%)
- Race & ethnicity
- White 73% Hispanic / Latino 11% Black 9% Two or more races 8% Asian 4%
- Hispanic origin (detail)
- Puerto Rican 6%
- Common ancestry
- Romanian 5% Italian 2% Scotch-Irish 2%
- Foreign-born
- 10% · Canada, Jamaica, South Korea
- Languages at home
- 84% English-only · Spanish 7% Other Indo-European 2% Tagalog/Filipino 2%
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
- ▼ -223.51%
- Current HPI
- 303.2721
- Rent YoY
- —
- 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 |
|---|---|---|
| Consumer Goods | 3 | $31B |
|
||
| Pharmaceuticals | 2 | $153B |
|
||
| Technology | 2 | $21B |
|
||
| Insurance | 2 | $20B |
|
||
| Healthcare | 2 | $19B |
|
||
| Financial Services | 1 | $70B |
|
||
Price history
1 event — show timeline
- 2026-03-12 Listed $119,900 MOMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…