CashFlowRE
Sign in Sign up
124 Serene Way 🏷️ Likely Rental
B+ Composite 79.21
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

124 Serene Way · Toms River, NJ 08755
2 bd · 1.0 ba · 784 sqft · SingleFamily · 98 Days on market
Excellent condition $153/sqft · 20% below area Est $150k · 20% under

🖨 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

CLASSIC WHITE SIDINGBLACK SHUTTERSGRAY CEDAR SHAKEBRIGHT OPEN LAYOUTCROWN MOLDINGVINYL FLOORING

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $119,900 price doesn't fit this home's estimated sale value (~$150,000) and the remarks read like a rental — treat the cards below with caution.

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.
Recommended offer $109,109 (9.0% below list)

Questions for the listing agent

  1. 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?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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
2.16%
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

5-year hold
IRR
37.9%
Equity multiple
2.62×
Total profit
$54,229
Equity at exit
$17,877
10-year hold
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
Anti-eviction Act requires just-cause statewide; rent control in 100+ municipalities; one of the most tenant-friendly states.

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

Break-even rent $1,133
Max offer price $119,900
Occupancy floor 50%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $119,900 Active 98 DOM
  2. 2026-06-17
    days on market $119,900 Active 97 DOM
  3. 2026-06-16
    days on market $119,900 Active 96 DOM
  4. 2026-06-15
    days on market $119,900 Active 95 DOM
  5. 2026-06-13
    days on market $119,900 Active 93 DOM
  6. 2026-06-13
    days on market $119,900 Active 92 DOM
  7. 2026-06-09
    days on market $119,900 Active 89 DOM
  8. 2026-06-08
    days on market $119,900 Active 88 DOM
  9. 2026-06-07
    days on market $119,900 Active 87 DOM
  10. 2026-06-04
    days on market $119,900 Active 84 DOM
  11. 2026-06-03
    days on market $119,900 Active 83 DOM
  12. 2026-06-02
    days on market $119,900 Active 82 DOM
  13. 2026-06-01
    days on market $119,900 Active 81 DOM
  14. 2026-05-31
    days on market $119,900 Active 80 DOM
  15. 2026-03-12
    listed $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
combined federal + state — saved on this device
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

Excellent 95/100 None rehab

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

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)
29,670
Household income
$87,575
Rent vs Own
17.8% rent · 82.2% 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

Price history

1 event — show timeline
  • 2026-03-12 Listed $119,900 MOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…