CashFlowRE
Sign in Sign up
434 Lawrence St Multi-family
B- Composite 68.03
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$149,900

434 Lawrence St · Burlington, NJ 08016
4 bd · 1.0 ba · 1,252 sqft · MultiFamily public records · 73 Days on market
Built 1880 1,437 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Welcome to 434 Lawrence St, a classic Burlington home ready for your personal touch. Perfect for investors, renovators, or savvy buyers looking to build equity, this property offers great bones and a prime location just minutes from the Burlington Riverfront, shopping, dining, parks, and major highways for easy commuting. Inside, you’ll find a layout with excellent potential—ideal for redesigning, updating, and transforming into the home of your dreams. Bring your tools, creativity, and vision—your next project awaits!

Key facts

  • 1,437 sq ft lot
  • Built 1880
  • Listed 73 days

Property features AI

Finance

  • Other: Improvement assessed value and land assessed value available from assessor
  • Financial info: Ownership: Fee simple

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public septic; Hot water: natural gas
  • Home design: Detached structure; Frame construction
  • Construction: Frame construction; Concrete perimeter foundation; Above-grade and below-grade structures
  • Exterior features: Lot dimensions approximately 18 x 80; No tidal water

Interior

  • Bedrooms: 4 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level; 1 full bathroom total
  • Heating & cooling: 90% forced air heating (natural gas); Central air conditioning (natural gas)
  • Interior features: Unfinished basement; Living area per assessor

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 4-bed/1.0-bath multifamily listed at $150k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 4.6% in Burlington — 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 78/100 on livability (#89 in NJ, #2,359 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: schools C-, amenities F.
  • Burlington City Public School District (suburban): math 7% / reading 29% proficiency, ranked #439 of 472 in NJ (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 179 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,161 units permitted in Burlington County in 2024 (988 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Burlington County population projected to shrink 5% 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 $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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 $25k; list at $150k implies a 499% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1880 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.63%
Cap rate
12.98%
Cash-on-cash
23.86%
DSCR
2.06
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
1.3%
Equity multiple
1.05×
Total profit
$2,042
Equity at exit
$22,351
10-year hold
IRR
11.1%
Equity multiple
1.87×
Total profit
$36,618
Equity at exit
$12,961

Cash invested: $41,972 (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 08016

Home prices YoY
-21.8%
Active inventory
179
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$2,445 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$248 /mo · $2,975/yr
Insurance
$62
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$513
Net cashflow
$408

Break-even live

Break-even rent $1,928
Max offer price $149,900
Occupancy floor 78%

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
$37,475
Closing costs
$4,497
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 Lawrence St Burlington, NJ 4.0 1.0 1859 $2,000 $1.08 5d 1 0.02mi
328 High St Unit 2B Burlington, NJ 3.0 1.0 1200 $2,345 $1.95 12d 1 0.19mi
328 High St Unit 2A Burlington, NJ 3.0 1.5 1200 $2,345 $1.95 12d 1 0.19mi
341 Clarkson St Burlington, NJ 3.0 2.0 1080 $2,800 $2.59 1d 1 0.24mi
229 High St Burlington, NJ 3.0 1.0 1200 $1,975 $1.65 18d 1 0.27mi
103 W Union St Burlington, NJ 4.0 2.5 1333 $2,200 $1.65 15d 1 0.33mi
105 W Union St Burlington, NJ 4.0 1.5 1645 $2,000 $1.22 2d 1 0.33mi
516 Columbus Rd Burlington, NJ 4.0 1.0 1404 $2,400 $1.71 1d 1 0.43mi
516 Columbus Rd Burlington, NJ 4.0 1.0 1600 $2,750 $1.72 15d 1 0.43mi
806 High St Burlington, NJ 3.0 1.0 1376 $2,100 $1.53 18d 1 0.62mi
1201 High St Burlington, NJ 3.0 1.0 1064 $2,100 $1.97 24d 1 0.79mi
1001 Armistice Dr Burlington, NJ 3.0 1.0 884 $2,300 $2.60 24d 1 1.05mi
115 Cedar St Unit 2 Bristol, PA 3.0 1.0 1700 $2,600 $1.53 1d 1 1.27mi
234 Franklin St Unit 1st Floor Bristol, PA 3.0 1.0 1000 $2,000 $2.00 5d 1 1.48mi
523 Locust St Bristol, PA 3.0 1.0 1148 $1,925 $1.68 24d 1 1.49mi

Listing history 17 events

  1. 2026-06-07
    statusdays on market $149,900 Pending 73 DOM
  2. 2026-06-04
    days on market $149,900 Active 71 DOM
  3. 2026-06-03
    days on market $149,900 Active 70 DOM
  4. 2026-06-02
    days on market $149,900 Active 69 DOM
  5. 2026-06-01
    days on market $149,900 Active 68 DOM
  6. 2026-05-31
    days on market $149,900 Active 67 DOM
  7. 2026-05-12
    status Active
  8. 2026-05-11
    historical
  9. 2026-04-13
    status Active
  10. 2026-02-03
    historical
  11. 2026-01-14
    listed $149,900 Active
  12. 2025-12-08
    historical $149,900
  13. 2015-07-24
    historical
  14. 2014-07-25
    listed $65,000
  15. 1995-09-27
    soldstatus $25,007
  16. 1983-08-01
    soldstatus $39,000
  17. 1982-12-01
    soldstatus $15,000

ⓘ 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
$2,975 · $248/mo
Projected year-2 tax
$3,354 · $279/mo
Expected delta
+$379/yr (+$32/mo · 12.7%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone AE · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 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 5/10 Major 6 unhealthy d/yr today · 8 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
$29,335
− Mortgage interest
−$8,397
− Property taxes
−$2,975
− Insurance
−$5,868
− Repairs & maintenance
−$2,347
− Management
−$2,347
− Depreciation
−$4,361
Taxable income
$3,040
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$730
After-tax cash flow
$4,168/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
Burlington City Public School District
NCES district ID
3402430
Math proficiency
7% ▼ -16.00%
Reading proficiency
29% ▼ -8.00%
Median HH income
$51,122
Composite
16.27/100
National rank
#9218
State rank
#439 of 472 in NJ

Livability — Burlington

Score
78/100
State rank
#89
US rank
#2359

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Burlington, NJ
County
Burlington County · 323,710 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
34,920
Household income
$98,463
Rent vs Own
26.9% rent · 73.1% own
Severe rent burden
1045.0

Population outlook (Burlington County) Hauer SSP2

Today (2025)
453,425 people
By 2030
452,359 · -0.2%
By 2040
445,033 · -1.9%
By 2050
431,760 · -4.8%
By 2075
406,277 · -10.4%
By 2100
364,732 · -19.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 44% Black 33% Two or more races 10% Hispanic / Latino 9% Asian 7%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Romanian 4% Hispanic 2% Lithuanian 1%
Foreign-born
15% · Canada
Languages at home
84% English-only · Spanish 4% Other Indo-European 4% French/Haitian/Cajun 2%

Political lean MEDSL · Burlington

2024 margin
D (+16.6) · D 57.6% · R 41.0% · Other 1.3%
2008→2024 swing
-2.0pp toward R · 2008: 18.6pp · 2024: 16.6pp
All cycles
2024: D+16.6 2020: D+19.5 2016: D+14.8 2012: D+18.7 2008: D+18.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -83.42%
Current HPI
298.7935
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

+899.3% since first listed
11 events — show timeline
  • 2026-05-12 Relisted BRIGHT MLS
  • 2026-05-11 Listing Removed BRIGHT MLS
  • 2026-04-13 Relisted BRIGHT MLS
  • 2026-02-03 Listing Removed BRIGHT MLS
  • 2026-01-14 Listed $149,900 BRIGHT MLS
  • 2025-12-08 Coming Soon $149,900 BRIGHT MLS
  • 2015-07-24 Listing Removed BRIGHT MLS
  • 2014-07-25 Listed $65,000 BRIGHT MLS
  • 1995-09-27 Sold (Public Records) $25,007 Public Records
  • 1983-08-01 Sold (Public Records) $39,000 Public Records
  • 1982-12-01 Sold (Public Records) $15,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $2,975 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…