CashFlowRE
Sign in Sign up
1709 Coventry
C- Composite 54.74
Why this score? — see what drove the C- 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 +23.2/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.4/10.0
  • Livability +3.2/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$160,000

1709 Coventry · Millville, NJ 08332
3 bd · 2.0 ba · 1,472 sqft · Townhouse public records · 25 Days on market
Built 1978 4,356 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 1/2 duplex 1456 sqft 3 beds, 1.5 baths. Home is kept in great care. Start collecting $1300 rent a month immediately. Property is being sold strictly AS IS. This is being sold together with 1711 Coventry Way. 1711 Coventry Way collects $1375 rent a month. $2675 total rent for both units.

Key facts

  • Major updates
  • Immediate occupancy
  • Tenant-occupied

Tags

MAJOR UPDATESROOF AND FURNACE REPLACEDIMMEDIATE OCCUPANCYLONG-TERM RENTAL OPTIONVALUE-ADD INVESTMENT STRATEGYTENANT-OCCUPIED

Property features AI

Finance

  • Financial info: Fee simple ownership

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Semi-detached property; Estimated year built
  • Construction: Aluminum siding; Shingle roof; Slab foundation; Above-grade other structures
  • Exterior features: Lot roughly 40 x 110; Not in a federal flood zone; No tidal water

Interior

  • Bedrooms: Three bedrooms on the first upper level
  • Bathrooms: One full bathroom on the first upper level; One half bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (electric); Electric hot water
  • Interior features: Estimated living area; No basement

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/2.0-bath townhouse listed at $160k.

Deal economics

  • At list price, monthly cash flow is $291 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $158k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 4.2% in Millville — 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 63/100 on livability (#431 in NJ) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety B+; Watch: schools F, crime F, amenities F.
  • Millville School District (suburban): math 6% / reading 28% proficiency, ranked #447 of 472 in NJ (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.9%/yr); 296 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 216 units permitted in Cumberland County in 2024 (73 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($67k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Cumberland County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 27y 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.
  • Current owner paid $80k; list at $160k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 75% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,600 (1.5% below list)

Questions for the listing agent

  1. Built in 1978 — 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
1.14%
Cap rate
8.47%
Cash-on-cash
7.78%
DSCR
1.35
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.94% rent growth · sell at horizon

5-year hold
IRR
-5.6%
Equity multiple
0.79×
Total profit
$-9,290
Equity at exit
$23,857
10-year hold
IRR
2.7%
Equity multiple
1.18×
Total profit
$8,234
Equity at exit
$13,834

Cash invested: $44,800 (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 08332

Home prices YoY
-28.9%
Rents YoY
1.9%
Active inventory
296
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,823 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$244 /mo · $2,924/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$383
Net cashflow
$291

Break-even live

Break-even rent $1,455
Max offer price $160,000
Occupancy floor 79%

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
$40,000
Closing costs
$4,800
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
301 N Wade Blvd Millville, NJ 1.0–2.0 1.0 1005 $1,715 $1.71 13d 10 0.14mi
112 W Main St Unit B Millville, NJ 3.0 1.0 1384 $1,500 $1.08 43d 1 1.44mi

Listing history 33 events

  1. 2026-06-19
    days on market $160,000 Active 25 DOM
  2. 2026-06-18
    days on market $160,000 Active 24 DOM
  3. 2026-06-17
    days on market $160,000 Active 23 DOM
  4. 2026-06-16
    days on market $160,000 Active 22 DOM
  5. 2026-06-15
    days on market $160,000 Active 21 DOM
  6. 2026-06-14
    days on market $160,000 Active 19 DOM
  7. 2026-06-13
    days on market $160,000 Active 18 DOM
  8. 2026-06-10
    days on market $160,000 Active 16 DOM
  9. 2026-06-09
    days on market $160,000 Active 15 DOM
  10. 2026-06-08
    days on market $160,000 Active 14 DOM
  11. 2026-06-07
    days on market $160,000 Active 13 DOM
  12. 2026-06-02
    days on market $160,000 Active 8 DOM
  13. 2026-06-01
    days on market $160,000 Active 7 DOM
  14. 2026-05-31
    days on market $160,000 Active 6 DOM
  15. 2026-05-30
    days on market $160,000 Active 5 DOM
  16. 2026-05-25
    listed $160,000 Active
  17. 2021-09-08
    soldstatus $80,000
  18. 2021-08-20
    soldstatus $80,000 Closed 296-char remark
    Show marketing remark (296 chars)

    Spacious 1/2 duplex 1456 sqft 3 beds, 1.5 baths. Home is kept in great care. Start collecting $1300 rent a month immediately. Property is being sold strictly AS IS. This is being sold together with 1711 Coventry Way. 1711 Coventry Way collects $1375 rent a month. $2675 total rent for both units.

  19. 2021-07-15
    status Pending 296-char remark
    Show marketing remark (296 chars)

    Spacious 1/2 duplex 1456 sqft 3 beds, 1.5 baths. Home is kept in great care. Start collecting $1300 rent a month immediately. Property is being sold strictly AS IS. This is being sold together with 1711 Coventry Way. 1711 Coventry Way collects $1375 rent a month. $2675 total rent for both units.

  20. 2021-07-06
    listed $89,000 Active 296-char remark
    Show marketing remark (296 chars)

    Spacious 1/2 duplex 1456 sqft 3 beds, 1.5 baths. Home is kept in great care. Start collecting $1300 rent a month immediately. Property is being sold strictly AS IS. This is being sold together with 1711 Coventry Way. 1711 Coventry Way collects $1375 rent a month. $2675 total rent for both units.

  21. 2017-01-01
    historical 482-char remark
    Show marketing remark (482 chars)

    Why rent when you can come home to this spacious well-maintained and move-in ready 3 bedroom 1 1/2 bath home in Millville. This is definitely not a drive-by and it will make you feel right at home as soon as you walk through the front door! Situated on a dead-end street, it is close to Route 55, shopping, public transportation and schools. Being sold in "As Is" condition and the buyer will be responsible for any and all certifications if needed by the City or lender.

  22. 2016-12-31
    historical
  23. 2016-06-13
    price $79,900 482-char remark
    Show marketing remark (482 chars)

    Why rent when you can come home to this spacious well-maintained and move-in ready 3 bedroom 1 1/2 bath home in Millville. This is definitely not a drive-by and it will make you feel right at home as soon as you walk through the front door! Situated on a dead-end street, it is close to Route 55, shopping, public transportation and schools. Being sold in "As Is" condition and the buyer will be responsible for any and all certifications if needed by the City or lender.

  24. 2016-03-20
    price $89,900 482-char remark
    Show marketing remark (482 chars)

    Why rent when you can come home to this spacious well-maintained and move-in ready 3 bedroom 1 1/2 bath home in Millville. This is definitely not a drive-by and it will make you feel right at home as soon as you walk through the front door! Situated on a dead-end street, it is close to Route 55, shopping, public transportation and schools. Being sold in "As Is" condition and the buyer will be responsible for any and all certifications if needed by the City or lender.

  25. 2015-11-04
    price $99,900 482-char remark
    Show marketing remark (482 chars)

    Why rent when you can come home to this spacious well-maintained and move-in ready 3 bedroom 1 1/2 bath home in Millville. This is definitely not a drive-by and it will make you feel right at home as soon as you walk through the front door! Situated on a dead-end street, it is close to Route 55, shopping, public transportation and schools. Being sold in "As Is" condition and the buyer will be responsible for any and all certifications if needed by the City or lender.

  26. 2015-10-07
    price $103,000 482-char remark
    Show marketing remark (482 chars)

    Why rent when you can come home to this spacious well-maintained and move-in ready 3 bedroom 1 1/2 bath home in Millville. This is definitely not a drive-by and it will make you feel right at home as soon as you walk through the front door! Situated on a dead-end street, it is close to Route 55, shopping, public transportation and schools. Being sold in "As Is" condition and the buyer will be responsible for any and all certifications if needed by the City or lender.

  27. 2015-09-18
    price $109,900 482-char remark
    Show marketing remark (482 chars)

    Why rent when you can come home to this spacious well-maintained and move-in ready 3 bedroom 1 1/2 bath home in Millville. This is definitely not a drive-by and it will make you feel right at home as soon as you walk through the front door! Situated on a dead-end street, it is close to Route 55, shopping, public transportation and schools. Being sold in "As Is" condition and the buyer will be responsible for any and all certifications if needed by the City or lender.

  28. 2015-08-07
    price $112,000 482-char remark
    Show marketing remark (482 chars)

    Why rent when you can come home to this spacious well-maintained and move-in ready 3 bedroom 1 1/2 bath home in Millville. This is definitely not a drive-by and it will make you feel right at home as soon as you walk through the front door! Situated on a dead-end street, it is close to Route 55, shopping, public transportation and schools. Being sold in "As Is" condition and the buyer will be responsible for any and all certifications if needed by the City or lender.

  29. 2015-06-30
    listed $120,000 Active 482-char remark
    Show marketing remark (482 chars)

    Why rent when you can come home to this spacious well-maintained and move-in ready 3 bedroom 1 1/2 bath home in Millville. This is definitely not a drive-by and it will make you feel right at home as soon as you walk through the front door! Situated on a dead-end street, it is close to Route 55, shopping, public transportation and schools. Being sold in "As Is" condition and the buyer will be responsible for any and all certifications if needed by the City or lender.

  30. 2015-06-23
    listed $79,900
  31. 1999-07-07
    soldstatus $32,500
  32. 1999-04-09
    historical
  33. 1999-01-22
    listed $33,900

ⓘ 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
$2,924 · $244/mo
Projected year-2 tax
$3,454 · $288/mo
Expected delta
+$530/yr (+$44/mo · 18.1%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 75% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$21,873
− Mortgage interest
−$8,962
− Property taxes
−$2,924
− Insurance
−$800
− Repairs & maintenance
−$1,750
− Management
−$1,750
− Depreciation
−$4,655
Taxable income
$1,032
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$248
After-tax cash flow
$3,239/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
Millville School District
NCES district ID
3410320
Math proficiency
6% ▼ -11.00%
Reading proficiency
28% ▲ 1.00%
Median HH income
$48,851
Composite
15.23/100
National rank
#9338
State rank
#447 of 472 in NJ

Livability — Millville

Score
63/100
State rank
#431
US rank
#15561

Category grades

Amenities F Commute F Cost of living C+ Crime F Employment C+ Housing A+ Health & safety B+ User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Millville, NJ
County
Cumberland County · 80,266 people
City population
35,228
Metro
Vineland-Bridgeton, NJ
Population (ZIP)
35,228
Household income
$67,496
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
1761.0

Population outlook (Cumberland County) Hauer SSP2

Today (2025)
152,743 people
By 2030
150,373 · -1.6%
By 2040
146,881 · -3.8%
By 2050
142,653 · -6.6%
By 2075
129,468 · -15.2%
By 2100
107,456 · -29.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 59% Hispanic / Latino 17% Black 15% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 4% Puerto Rican 10%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 1%
Foreign-born
7% · Canada
Languages at home
85% English-only · Spanish 11% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Cumberland

2024 margin
Toss-up / Even · D 47.6% · R 51.3% · Other 1.1%
2008→2024 swing
-25.4pp toward R · 2008: 21.6pp · 2024: -3.8pp
All cycles
2024: R+3.8 2020: D+6.0 2016: D+5.3 2012: D+23.1 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -111.45%
Current HPI
274.8011
Rent YoY
▲ 1.94%
Metro
Vineland-Bridgeton, NJ
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+372.0% since first listed
18 events — show timeline
  • 2026-05-25 Listed $160,000 BRIGHT MLS
  • 2021-09-08 Sold (Public Records) $80,000 Public Records
  • 2021-08-20 Sold (MLS) $80,000 BRIGHT MLS
  • 2021-07-15 Pending BRIGHT MLS
  • 2021-07-06 Listed $89,000 BRIGHT MLS
  • 2017-01-01 Listing Removed SJSRMLS
  • 2016-12-31 Listing Removed BRIGHT MLS
  • 2016-06-13 Price Changed $79,900 SJSRMLS
  • 2016-03-20 Price Changed $89,900 SJSRMLS
  • 2015-11-04 Price Changed $99,900 SJSRMLS
  • 2015-10-07 Price Changed $103,000 SJSRMLS
  • 2015-09-18 Price Changed $109,900 SJSRMLS
  • 2015-08-07 Price Changed $112,000 SJSRMLS
  • 2015-06-30 Listed $120,000 SJSRMLS
  • 2015-06-23 Listed $79,900 BRIGHT MLS
  • 1999-07-07 Sold (MLS) $32,500 SJSRMLS
  • 1999-04-09 Listing Removed SJSRMLS
  • 1999-01-22 Listed $33,900 SJSRMLS

Property tax history

+2.1%/yr

Latest (2025): $2,924 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…