CashFlowRE
Sign in Sign up
374 Manor Ave
C+ Composite 64.48
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +7.2/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$190,000

374 Manor Ave · Carneys Point, NJ 08069
3 bd · 1.0 ba · 1,332 sqft · SingleFamily public records · 60 Days on market
Built 1945 6,299 sqft lot $143/sqft · 17% below area Est $230k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTER ALERT or First time home buyer. Nestled in the charming Golf Manor community, this 1945 Cape Cod home offers a blend of character and some modern updates, leaving room for you to add your own special touches. The property features a recently updated bathroom with a walk-in shower and newer vinyl plank flooring in the primary bedroom. The cozy living space includes plank flooring and an eat-in kitchen equipped with an electric oven/range, refrigerator, and microwave. Newer roofing shingles and updated windows. This three-bedroom home includes ceiling fans for year-round comfort and a versatile storage area off the main bedroom that could be converted into a laundry room. Additional storage is available in the basement and an outdoor shed. Heating and hotwater 2014 and serviced yearly. Last service Sept 2025. The 0.14-acre lot provides a manageable outdoor space within a friendly community close to parks, Sakima Golf Club, and Salem Community College. The location offers easy access to the NJ Turnpike and I-295, as well as tax-free shopping in nearby Delaware. Please note that the property is being sold in "as-is, where-is" condition. All inspections are for the buyer's information only, and the Certificate of Occupancy will be the buyer's responsibility prior to closing.

Key facts

  • 6,299 sq ft lot
  • 2 parking spots
  • Built 1945

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/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $416 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $184k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 5.1% in Carneys Point — 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 57/100 on livability (#515 in NJ) — a working-class tenant base; expect higher turnover. Strengths: cost of living A, housing B+; Watch: employment C-, schools D-, amenities F.
  • Penns Grove-Carneys Point Regional School District (suburban): math 6% / reading 21% proficiency, ranked #462 of 472 in NJ (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 101 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 95 units permitted in Salem County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($72k/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 $6k of value loss. Plan a longer hold.
  • Salem County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; 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 $184,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.22%
Cap rate
8.92%
Cash-on-cash
9.39%
DSCR
1.42
GRM
6.8

CMA / ARV

ARV (median comp)
$229,621
List price
$190,000
Delta
-17.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
386 Manor Ave 0.07mi 3/1.0 1,416 (+6%) 9mo $200,000 $141 79
384 Springfield Ave 0.08mi 4/2.0 (+1) 1,334 (+0%) 16mo $273,000 $205 74
17 Maplewood Ave 0.38mi 3/1.5 1,384 (+4%) 2mo $280,800 $203 72
18 Oakwood Ave 0.33mi 3/1.0 1,356 (+2%) 23mo $235,000 $173 63
396 Manor Ave 0.12mi 3/2.0 1,510 (+13%) 10mo $286,000 $189 59
462 Fairway Ct 0.31mi 3/1.0 1,409 (+6%) 22mo $215,000 $153 58
31 Pinewood Ave 0.37mi 2/1.0 (-1) 1,244 (-7%) 15mo $130,000 $105 54
341 Jefferson St 0.59mi 3/2.0 1,432 (+8%) 4mo $200,000 $140 52
260 S Golfwood Ave 0.65mi 3/1.5 1,410 (+6%) 10mo $310,000 $220 50
91 Fenton Dr 0.58mi 3/2.0 1,184 (-11%) 13mo $320,000 $270 39

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.1%
Equity multiple
0.92×
Total profit
$-4,167
Equity at exit
$28,330
10-year hold
IRR
7.7%
Equity multiple
1.58×
Total profit
$30,924
Equity at exit
$16,428

Cash invested: $53,200 (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 08069

Home prices YoY
-18.8%
Active inventory
101
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$2,320 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$341 /mo · $4,093/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$487
Net cashflow
$416

Break-even live

Break-even rent $1,793
Max offer price $190,000
Occupancy floor 77%

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
$47,500
Closing costs
$5,700
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
258 Birch St Penns Grove, NJ 3.0 1.0 1114 $2,100 $1.89 10d 1 0.98mi

Listing history 14 events

  1. 2026-06-18
    days on market $190,000 Active 60 DOM
  2. 2026-06-17
    days on market $190,000 Active 59 DOM
  3. 2026-06-16
    days on market $190,000 Active 58 DOM
  4. 2026-06-15
    days on market $190,000 Active 57 DOM
  5. 2026-06-13
    days on market $190,000 Active 55 DOM
  6. 2026-06-09
    days on market $190,000 Active 51 DOM
  7. 2026-06-08
    days on market $190,000 Active 50 DOM
  8. 2026-06-07
    days on market $190,000 Active 49 DOM
  9. 2026-06-04
    days on market $190,000 Active 46 DOM
  10. 2026-06-03
    days on market $190,000 Active 45 DOM
  11. 2026-06-02
    days on market $190,000 Active 44 DOM
  12. 2026-06-01
    days on market $190,000 Active 43 DOM
  13. 2026-05-31
    days on market $190,000 Active 42 DOM
  14. 2026-04-20
    listed $190,000 Active 1310-char remark
    Show marketing remark (1310 chars)

    INVESTER ALERT or First time home buyer. Nestled in the charming Golf Manor community, this 1945 Cape Cod home offers a blend of character and some modern updates, leaving room for you to add your own special touches. The property features a recently updated bathroom with a walk-in shower and newer vinyl plank flooring in the primary bedroom. The cozy living space includes plank flooring and an eat-in kitchen equipped with an electric oven/range, refrigerator, and microwave. Newer roofing shingles and updated windows. This three-bedroom home includes ceiling fans for year-round comfort and a versatile storage area off the main bedroom that could be converted into a laundry room. Additional storage is available in the basement and an outdoor shed. Heating and hotwater 2014 and serviced yearly. Last service Sept 2025. The 0.14-acre lot provides a manageable outdoor space within a friendly community close to parks, Sakima Golf Club, and Salem Community College. The location offers easy access to the NJ Turnpike and I-295, as well as tax-free shopping in nearby Delaware. Please note that the property is being sold in "as-is, where-is" condition. All inspections are for the buyer's information only, and the Certificate of Occupancy will be the buyer's responsibility prior to closing.

ⓘ 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
$4,093 · $341/mo
Projected year-2 tax
$4,412 · $368/mo
Expected delta
+$319/yr (+$27/mo · 7.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 57% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$27,844
− Mortgage interest
−$10,643
− Property taxes
−$4,093
− Insurance
−$950
− Repairs & maintenance
−$2,227
− Management
−$2,227
− Depreciation
−$5,527
Taxable income
$2,176
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$522
After-tax cash flow
$4,475/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
Penns Grove-Carneys Point Regional School District
NCES district ID
3412840
Math proficiency
6% ▼ -16.00%
Reading proficiency
21% ▼ -7.00%
Median HH income
$44,930
Composite
11.98/100
National rank
#9665
State rank
#462 of 472 in NJ

Livability — Carneys Point

Score
57/100
State rank
#515
US rank
#21958

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carneys Point, NJ
County
Salem County · 24,175 people
City population
13,413
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
13,413
Household income
$71,942
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
696.0

Population outlook (Salem County) Hauer SSP2

Today (2025)
59,905 people
By 2030
57,351 · -4.3%
By 2040
51,837 · -13.5%
By 2050
46,356 · -22.6%
By 2075
36,452 · -39.2%
By 2100
28,907 · -51.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 50% Hispanic / Latino 22% Black 22% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 5% Puerto Rican 14%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 1%
Foreign-born
5% · Canada
Languages at home
85% English-only · Spanish 13% Tagalog/Filipino 1%

Political lean MEDSL · Salem

2024 margin
R (+19.2) · D 39.6% · R 58.8% · Other 1.6%
2008→2024 swing
-23.1pp toward R · 2008: 3.9pp · 2024: -19.2pp
All cycles
2024: R+19.2 2020: R+12.8 2016: R+15.4 2012: D+0.8 2008: D+3.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -67.07%
Current HPI
290.3853
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

Price history

1 event — show timeline
  • 2026-04-20 Listed $190,000 BRIGHT MLS

Property tax history

+1.8%/yr

Latest (2025): $4,093 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…