CashFlowRE
Sign in Sign up
145 Centura
D+ Composite 49.66
Why this score? — see what drove the D+ 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 +15.7/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.9/10.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

145 Centura · Cherry Hill, NJ 08003
2 bd · 2.0 ba · 1,442 sqft · Condo public records · 52 Days on market
Built 1980 $915/mo HOA · 31% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 145 Centura, a spacious and beautifully updated 2-bedroom, 2-bathroom condominium nestled within the secure, gated Centura community of Cherry Hill. This single-level second-floor unit offers 1,442 square feet of comfortable living with an open flow from the inviting main living area into the formal dining room, perfect for entertaining. The updated eat-in kitchen features granite countertops, stainless steel appliances, and elegant tile flooring, while in-unit laundry adds everyday convenience. The generous primary suite includes a walk-in closet and a fully renovated en-suite bath, and a versatile second bedroom with an additional updated full bathroom provides flexibility for guests or a home office. Two private garage spaces, central air, forced air heating, and luxury vinyl flooring round out the interior highlights. Residents enjoy access to a community pool and clubhouse, with HOA services covering water, heat, trash, lawn care, and more. Ideally located minutes from major highways, Cherry Hill East schools, shopping, and dining, this move-in ready home is an exceptional opportunity for first-time buyers, downsizers, or anyone seeking stylish, stress-free living.

Key facts

  • $915 HOA
  • 2 garage spots
  • Community pool

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 2-bed/2.0-bath condo listed at $170k.

Deal economics

  • At list price, monthly cash flow is $76 ($910/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $170k).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Cherry Hill School District (suburban): math 27% / reading 59% proficiency, ranked #181 of 472 in NJ (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 145 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,018 units permitted in Camden County in 2024 (509 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 $5k of value loss. Plan a longer hold.
  • Camden County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $110k; list at $170k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; HOA is 31% of rent.
  • Climate carrying-cost: major wind risk, 54% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
1.74%
Cap rate
6.83%
Cash-on-cash
1.91%
DSCR
1.09
GRM
4.8

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
-12.8%
Equity multiple
0.54×
Total profit
$-21,992
Equity at exit
$25,333
10-year hold
IRR
-3.1%
Equity multiple
0.79×
Total profit
$-10,052
Equity at exit
$14,690

Cash invested: $47,572 (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 08003

Active inventory
145
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$2,950 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$378 /mo · $4,536/yr
Insurance
$71
HOA
$915
Vacancy / Maint / Mgmt
$620
Net cashflow
$76

Break-even live

Break-even rent $2,854
Max offer price $169,900
Occupancy floor 92%

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
$42,475
Closing costs
$5,097
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
110 Woodcrest Rd Cherry Hill, NJ 1.0–2.0 1.0–2.0 1045 $3,155 $3.02 1d 12 0.63mi
154 E Valleybrook Rd Cherry Hill, NJ 3.0 1.5 1413 $3,300 $2.34 43d 1 0.76mi
117 N Brookfield Rd Cherry Hill, NJ 3.0 1.5 1413 $3,200 $2.26 14d 1 0.93mi
1913 Delicious Way Cherry Hill, NJ 3.0 2.0 1468 $3,000 $2.04 17d 1 1.13mi
106 Carolina Ave Cherry Hill, NJ 3.0 1.0 1488 $2,800 $1.88 18d 1 1.15mi
400 E Oak Ave Lawnside, NJ 2.0 2.0 1138 $2,528 $2.22 1d 3 1.27mi
101 Railroad Blvd Cherry Hill, NJ 3.0 2.0 1374 $2,800 $2.04 20d 1 1.33mi
350 Tavistock Cherry Hill, NJ 2.0 2.0 1005 $2,300 $2.29 20d 1 1.35mi
214 Tavistock Cherry Hill, NJ 2.0 2.0 1005 $2,650 $2.64 43d 1 1.43mi
1 Evans Mill Ln Cherry Hill Township, NJ 2.0 2.0 1373 $3,425 $2.49 1d 1 1.44mi
325 Tavistock Cherry Hill, NJ 2.0 2.0 1101 $2,400 $2.18 43d 1 1.48mi

HOA detail condo

Monthly dues
$915 · $10,980/yr
Likely covers
watertrashlandscapingpoolsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 5 events

  1. 2026-06-01
    days on market $169,900 Active 52 DOM
  2. 2026-05-31
    days on market $169,900 Active 51 DOM
  3. 2026-04-10
    listed $169,900 Active 1199-char remark
    Show marketing remark (1199 chars)

    Welcome to 145 Centura, a spacious and beautifully updated 2-bedroom, 2-bathroom condominium nestled within the secure, gated Centura community of Cherry Hill. This single-level second-floor unit offers 1,442 square feet of comfortable living with an open flow from the inviting main living area into the formal dining room, perfect for entertaining. The updated eat-in kitchen features granite countertops, stainless steel appliances, and elegant tile flooring, while in-unit laundry adds everyday convenience. The generous primary suite includes a walk-in closet and a fully renovated en-suite bath, and a versatile second bedroom with an additional updated full bathroom provides flexibility for guests or a home office. Two private garage spaces, central air, forced air heating, and luxury vinyl flooring round out the interior highlights. Residents enjoy access to a community pool and clubhouse, with HOA services covering water, heat, trash, lawn care, and more. Ideally located minutes from major highways, Cherry Hill East schools, shopping, and dining, this move-in ready home is an exceptional opportunity for first-time buyers, downsizers, or anyone seeking stylish, stress-free living.

  4. 2026-01-09
    soldstatus $110,000
  5. 1998-12-30
    soldstatus $79,900

ⓘ 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
$4,536 · $378/mo
Projected year-2 tax
$4,536 · $378/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥104°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 54% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$35,402
− Mortgage interest
−$9,517
− Property taxes
−$4,536
− Insurance
−$850
− Repairs & maintenance
−$2,832
− Management
−$2,832
− HOA
−$10,980
− Depreciation
−$4,943
Taxable loss
−$1,088
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$261
After-tax cash flow
$1,171/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
Cherry Hill School District
NCES district ID
3403000
Math proficiency
27% ▼ -26.00%
Reading proficiency
59% ▼ -10.00%
Median HH income
$90,394
Composite
40.71/100
National rank
#3665
State rank
#181 of 472 in NJ

Livability — Cherry Hill

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Ashland, NJ
County
Camden County · 407,624 people
City population
76,725
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
31,809
Household income
$155,059
Rent vs Own
15.5% rent · 84.5% own
Severe rent burden
583.0

Population outlook (Camden County) Hauer SSP2

Today (2025)
507,964 people
By 2030
502,182 · -1.1%
By 2040
485,602 · -4.4%
By 2050
465,630 · -8.3%
By 2075
419,986 · -17.3%
By 2100
369,492 · -27.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Asian 17% Hispanic / Latino 6% Two or more races 6% Black 5%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Scotch-Irish 7% Romanian 6% Subsaharan African 2%
Foreign-born
19% · China, South Korea, Canada
Languages at home
77% English-only · Chinese 5% Spanish 3% Other Indo-European 3%

Political lean MEDSL · Camden

2024 margin
Strong D (+27.4) · D 63.0% · R 35.5% · Other 1.5%
2008→2024 swing
-8.8pp toward R · 2008: 36.2pp · 2024: 27.4pp
All cycles
2024: D+27.4 2020: D+33.5 2016: D+32.4 2012: D+36.6 2008: D+36.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -260.29%
Current HPI
334.8611
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

+112.6% since first listed
3 events — show timeline
  • 2026-04-10 Listed $169,900 BRIGHT MLS
  • 2026-01-09 Sold (Public Records) $110,000 Public Records
  • 1998-12-30 Sold (Public Records) $79,900 Public Records

Property tax history

-0.0%/yr

Latest (2025): $4,536 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…