CashFlowRE
Sign in Sign up
122 Essex Dr
D- Composite 38.72
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 +10.9/30.0
  • ARV discount +8.1/15.0
  • Condition / age +5.0/5.0
  • 1% rule +3.5/10.0
  • Rent growth +3.4/5.0
  • DSCR +3.2/10.0
  • Livability +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$367,490

122 Essex Dr · Sicklerville, NJ 08081
3 bd · 2.5 ba · 1,962 sqft · Townhouse · 114 Days on market
Built 2026 Excellent condition 1,600 sqft lot $187/sqft · at area comps Est $372k · at est. $90/mo HOA · 3% of rent ↓ 7% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * * Late Summer Delivery * * * Welcome to Sandy Ridge, a vibrant new construction townhome community in Sicklerville, NJ. This thoughtfully planned neighborhood is part of the coveted neighborhood of Wilton’s Corner and features 210 stunning 3-story townhomes, featuring 1,962 square feet of living space. The Lafayette model boasts 3 bedrooms, 2.5 bathrooms, 1 car garage and a finished recreation room – perfect for entertaining or relaxing. With All-In pricing, homeowners enjoy today’s most sought-after features, including stainless steel appliances, recessed lighting, and stylish modern finishes that blend comfort and functionality. Every home also includes America’s Smart Home Package, providing the convenience of remote keyless entry, a video doorbell, hands-free communication, and more-keeping you connected to the place that matters the most! Ideally located near Route 42, the Atlantic City Expressway, I-295, and Route 73, Sandy Ridge offers easy access to shopping, dining and commuting routes, making it the perfect place to call home.

Key facts

  • Recessed lighting
  • $90 HOA
  • Garage

Tags

FINISHED RECREATION ROOMSTAINLESS STEEL APPLIANCESRECESSED LIGHTINGAMERICA’S SMART HOME PACKAGEEASY ACCESS TO SHOPPING

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.5-bath townhouse listed at $367k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-228 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $335k (9.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $312k (15.0% below list).
  • Recommended offer: $312k (15.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 4.7% in Sicklerville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Winslow Township School District (suburban): math 11% / reading 36% proficiency, ranked #387 of 472 in NJ (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Winslow Township Elementary School Four (math 8% / reading 27%, grade F, #1,065 of 1,303 statewide, top 83%, 493 students, 44% FRL); Winslow Township Middle School (math 14% / reading 42%, grade F, #335 of 431 statewide, top 79%, 764 students, 46% FRL); Winslow Township High School (math 10% / reading 36%, grade F, #337 of 399 statewide, top 85%, 1,273 students, 42% FRL) — zoned schools at 44% FRL track the district average.
  • Market conditions: Rents rising (+3.4%/yr); 459 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,018 units permitted in Camden County in 2024 (509 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($106k/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 $3k of loan paydown is wiped out by about $11k 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 114 days — a 9% lower offer ($334k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $26k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wind risk, 61% 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 $312,451 (15.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.85%
Cap rate
5.77%
Cash-on-cash
-1.88%
DSCR
0.92
GRM
9.8

CMA / ARV

ARV (median comp)
$372,240
List price
$367,490
Delta
-1.28%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
120 Essex Dr 0.00mi 3/2.5 1,962 (0%) 0mo $371,490 $189 99
130 Essex Dr 0.02mi 3/2.5 1,962 (0%) 1mo $403,490 $206 99
128 Essex Dr 0.01mi 3/3.0 1,962 (0%) 1mo $359,990 $183 97
149 Essex Dr 0.03mi 3/3.0 1,962 (0%) 0mo $363,990 $186 96
131 Gary Way 0.06mi 3/2.5 1,962 (0%) 2mo $379,990 $194 96
135 Gary Way 0.08mi 3/2.5 1,962 (0%) 2mo $399,490 $204 95
125 Gary Way 0.08mi 3/2.5 1,962 (0%) 2mo $393,990 $201 95
148 Gary Way 0.08mi 3/2.5 1,962 (0%) 2mo $369,490 $188 94
152 Gary Way 0.07mi 3/2.5 1,962 (0%) 2mo $371,990 $190 94
117 Plaza Dr 0.20mi 3/2.5 1,960 (-0%) 2mo $370,000 $189 89
121 Plaza Dr 0.21mi 3/2.5 1,799 (-8%) 1mo $350,000 $195 76
70 Wagon Wheel Dr 0.69mi 3/2.0 1,680 (-14%) 1mo $324,900 $193 41

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 · 3.41% rent growth · sell at horizon

5-year hold
IRR
-20.2%
Equity multiple
0.29×
Total profit
$-72,616
Equity at exit
$54,794
10-year hold
IRR
-12.2%
Equity multiple
0.26×
Total profit
$-75,973
Equity at exit
$31,774

Cash invested: $102,897 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
22 active · 52 under contract
Months of supply
3.9 mo (26%/mo absorbed)
Median asking
$372,240 ($189/sqft)
Median days on market
31 d
This list price
36% of active listings are priced below it
ARV vs active asking
+0.6% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 08081

Rents YoY
3.4%
Active inventory
459
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$3,125 high interval (Pro) →
Mortgage (P&I)
$1,927
Tax est. 1.5%
$459 /mo · $5,512/yr
Insurance
$153
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$90
Vacancy / Maint / Mgmt
$656
Net cashflow
$-228

Break-even live

Break-even rent $3,413
Max offer price $334,536
Occupancy floor

Sensitivity live

Price -10% $26 -5% $-101 +0% $-228 +5% $-355 +10% $-482
Rent -10% $-475 -5% $-351 +0% $-228 +5% $-104 +10% $19
Rate -1.0pp $-43 -0.5pp $-134 base $-228 +0.5pp $-323 +1.0pp $-420

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
$91,872
Closing costs
$11,025
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
128 Essex Dr Sicklerville, NJ 3.0 2.5 1962 $2,980 $1.52 0d 1 0.02mi
122 Essex Dr Sicklerville, NJ 3.0 2.5 1962 $3,200 $1.63 0d 1 0.02mi
120 Essex Dr Sicklerville, NJ 3.0 2.5 1962 $3,100 $1.58 0d 1 0.03mi
120 Essex Dr Sicklerville, NJ 3.0 2.5 1962 $3,100 $1.58 10d 1 0.03mi
107 Clinton St Erial, NJ 3.0 2.5 1962 $2,900 $1.48 0d 1 0.05mi
106 Clinton St Erial, NJ 3.0 2.5 1962 $3,200 $1.63 0d 1 0.06mi
104 Clinton St Erial, NJ 3.0 2.5 1962 $3,050 $1.55 0d 1 0.06mi
119 Clinton St Erial, NJ 3.0 2.5 1962 $3,200 $1.63 93d 1 0.07mi
103 Clinton St Erial, NJ 3.0 2.5 1962 $3,100 $1.58 93d 1 0.07mi
131 Gary Way Winslow Township, NJ 3.0 2.5 1962 $3,050 $1.55 14d 1 0.07mi
127 Gary Way Winslow Township, NJ 3.0 2.5 1962 $3,000 $1.53 0d 1 0.07mi
129 Gary Way Winslow Township, NJ 3.0 2.5 1962 $3,050 $1.55 0d 1 0.08mi
144 Gary Way Winslow Township, NJ 3.0 2.5 1962 $3,200 $1.63 0d 1 0.09mi
119 Plaza Dr Sicklerville, NJ 3.0 2.5 1919 $3,200 $1.67 93d 1 0.19mi
141 Quiet Rd Sicklerville, NJ 4.0 2.5 2054 $6,000 $2.92 0d 1 0.30mi
114 Freedom Way Sicklerville, NJ 3.0 2.5 1919 $3,250 $1.69 0d 1 0.66mi
4 Coachlight Dr Unit 4 Sicklerville, NJ 3.0 1.5 1755 $3,100 $1.77 22d 1 0.71mi
99 Brightmoor Rd Winslow Township, NJ 1.0–3.0 1.0–2.0 1197 $3,045 $2.54 0d 15 1.10mi

Listing history 43 events

  1. 2026-07-15
    days on market $367,490 Active 114 DOM
  2. 2026-07-14
    days on market $367,490 Active 113 DOM
  3. 2026-07-13
    days on market $367,490 Active 112 DOM
  4. 2026-07-13
    days on market $367,490 Active 111 DOM
  5. 2026-07-11
    days on market $367,490 Active 110 DOM
  6. 2026-07-10
    days on market $367,490 Active 109 DOM
  7. 2026-07-09
    days on market $367,490 Active 108 DOM
  8. 2026-07-07
    days on market $367,490 Active 106 DOM
  9. 2026-07-06
    days on market $367,490 Active 105 DOM
  10. 2026-07-06
    days on market $367,490 Active 104 DOM
  11. 2026-07-05
    days on market $367,490 Active 103 DOM
  12. 2026-07-03
    days on market $367,490 Active 102 DOM
  13. 2026-07-02
    days on market $367,490 Active 101 DOM
  14. 2026-07-01
    days on market $367,490 Active 100 DOM
  15. 2026-06-30
    days on market $367,490 Active 99 DOM
  16. 2026-06-29
    days on market $367,490 Active 98 DOM
  17. 2026-06-28
    days on market $367,490 Active 97 DOM
  18. 2026-06-27
    days on market $367,490 Active 96 DOM
  19. 2026-06-26
    days on market $367,490 Active 95 DOM
  20. 2026-06-24
    days on market $367,490 Active 93 DOM
  21. 2026-06-22
    days on market $367,490 Active 91 DOM
  22. 2026-06-21
    days on market $367,490 Active 90 DOM
  23. 2026-06-18
    days on market $367,490 Active 87 DOM
  24. 2026-06-17
    days on market $367,490 Active 86 DOM
  25. 2026-06-16
    days on market $367,490 Active 85 DOM
  26. 2026-06-15
    days on market $367,490 Active 84 DOM
  27. 2026-06-13
    days on market $367,490 Active 82 DOM
  28. 2026-06-09
    days on market $367,490 Active 78 DOM
  29. 2026-06-08
    days on market $367,490 Active 77 DOM
  30. 2026-06-07
    days on market $367,490 Active 76 DOM
  31. 2026-06-04
    days on market $367,490 Active 73 DOM
  32. 2026-06-03
    days on market $367,490 Active 72 DOM
  33. 2026-06-02
    days on market $367,490 Active 71 DOM
  34. 2026-06-01
    days on market $367,490 Active 70 DOM
  35. 2026-05-31
    days on market $367,490 Active 69 DOM
  36. 2026-04-27
    price $367,490 1086-char remark
    Show marketing remark (1086 chars)

    * * * Late Summer Delivery * * * Welcome to Sandy Ridge, a vibrant new construction townhome community in Sicklerville, NJ. This thoughtfully planned neighborhood is part of the coveted neighborhood of Wilton’s Corner and features 210 stunning 3-story townhomes, featuring 1,962 square feet of living space. The Lafayette model boasts 3 bedrooms, 2.5 bathrooms, 1 car garage and a finished recreation room – perfect for entertaining or relaxing. With All-In pricing, homeowners enjoy today’s most sought-after features, including stainless steel appliances, recessed lighting, and stylish modern finishes that blend comfort and functionality. Every home also includes America’s Smart Home Package, providing the convenience of remote keyless entry, a video doorbell, hands-free communication, and more-keeping you connected to the place that matters the most! Ideally located near Route 42, the Atlantic City Expressway, I-295, and Route 73, Sandy Ridge offers easy access to shopping, dining and commuting routes, making it the perfect place to call home.

  37. 2026-04-27
    status Active 1086-char remark
    Show marketing remark (1086 chars)

    * * * Late Summer Delivery * * * Welcome to Sandy Ridge, a vibrant new construction townhome community in Sicklerville, NJ. This thoughtfully planned neighborhood is part of the coveted neighborhood of Wilton’s Corner and features 210 stunning 3-story townhomes, featuring 1,962 square feet of living space. The Lafayette model boasts 3 bedrooms, 2.5 bathrooms, 1 car garage and a finished recreation room – perfect for entertaining or relaxing. With All-In pricing, homeowners enjoy today’s most sought-after features, including stainless steel appliances, recessed lighting, and stylish modern finishes that blend comfort and functionality. Every home also includes America’s Smart Home Package, providing the convenience of remote keyless entry, a video doorbell, hands-free communication, and more-keeping you connected to the place that matters the most! Ideally located near Route 42, the Atlantic City Expressway, I-295, and Route 73, Sandy Ridge offers easy access to shopping, dining and commuting routes, making it the perfect place to call home.

  38. 2026-04-27
    historical 1086-char remark
    Show marketing remark (1086 chars)

    * * * Late Summer Delivery * * * Welcome to Sandy Ridge, a vibrant new construction townhome community in Sicklerville, NJ. This thoughtfully planned neighborhood is part of the coveted neighborhood of Wilton’s Corner and features 210 stunning 3-story townhomes, featuring 1,962 square feet of living space. The Lafayette model boasts 3 bedrooms, 2.5 bathrooms, 1 car garage and a finished recreation room – perfect for entertaining or relaxing. With All-In pricing, homeowners enjoy today’s most sought-after features, including stainless steel appliances, recessed lighting, and stylish modern finishes that blend comfort and functionality. Every home also includes America’s Smart Home Package, providing the convenience of remote keyless entry, a video doorbell, hands-free communication, and more-keeping you connected to the place that matters the most! Ideally located near Route 42, the Atlantic City Expressway, I-295, and Route 73, Sandy Ridge offers easy access to shopping, dining and commuting routes, making it the perfect place to call home.

  39. 2026-04-25
    price $368,490 1086-char remark
    Show marketing remark (1086 chars)

    * * * Late Summer Delivery * * * Welcome to Sandy Ridge, a vibrant new construction townhome community in Sicklerville, NJ. This thoughtfully planned neighborhood is part of the coveted neighborhood of Wilton’s Corner and features 210 stunning 3-story townhomes, featuring 1,962 square feet of living space. The Lafayette model boasts 3 bedrooms, 2.5 bathrooms, 1 car garage and a finished recreation room – perfect for entertaining or relaxing. With All-In pricing, homeowners enjoy today’s most sought-after features, including stainless steel appliances, recessed lighting, and stylish modern finishes that blend comfort and functionality. Every home also includes America’s Smart Home Package, providing the convenience of remote keyless entry, a video doorbell, hands-free communication, and more-keeping you connected to the place that matters the most! Ideally located near Route 42, the Atlantic City Expressway, I-295, and Route 73, Sandy Ridge offers easy access to shopping, dining and commuting routes, making it the perfect place to call home.

  40. 2026-04-20
    price $373,490 1086-char remark
    Show marketing remark (1086 chars)

    * * * Late Summer Delivery * * * Welcome to Sandy Ridge, a vibrant new construction townhome community in Sicklerville, NJ. This thoughtfully planned neighborhood is part of the coveted neighborhood of Wilton’s Corner and features 210 stunning 3-story townhomes, featuring 1,962 square feet of living space. The Lafayette model boasts 3 bedrooms, 2.5 bathrooms, 1 car garage and a finished recreation room – perfect for entertaining or relaxing. With All-In pricing, homeowners enjoy today’s most sought-after features, including stainless steel appliances, recessed lighting, and stylish modern finishes that blend comfort and functionality. Every home also includes America’s Smart Home Package, providing the convenience of remote keyless entry, a video doorbell, hands-free communication, and more-keeping you connected to the place that matters the most! Ideally located near Route 42, the Atlantic City Expressway, I-295, and Route 73, Sandy Ridge offers easy access to shopping, dining and commuting routes, making it the perfect place to call home.

  41. 2026-04-14
    price $383,490 1086-char remark
    Show marketing remark (1086 chars)

    * * * Late Summer Delivery * * * Welcome to Sandy Ridge, a vibrant new construction townhome community in Sicklerville, NJ. This thoughtfully planned neighborhood is part of the coveted neighborhood of Wilton’s Corner and features 210 stunning 3-story townhomes, featuring 1,962 square feet of living space. The Lafayette model boasts 3 bedrooms, 2.5 bathrooms, 1 car garage and a finished recreation room – perfect for entertaining or relaxing. With All-In pricing, homeowners enjoy today’s most sought-after features, including stainless steel appliances, recessed lighting, and stylish modern finishes that blend comfort and functionality. Every home also includes America’s Smart Home Package, providing the convenience of remote keyless entry, a video doorbell, hands-free communication, and more-keeping you connected to the place that matters the most! Ideally located near Route 42, the Atlantic City Expressway, I-295, and Route 73, Sandy Ridge offers easy access to shopping, dining and commuting routes, making it the perfect place to call home.

  42. 2026-03-30
    price $395,990 1086-char remark
    Show marketing remark (1086 chars)

    * * * Late Summer Delivery * * * Welcome to Sandy Ridge, a vibrant new construction townhome community in Sicklerville, NJ. This thoughtfully planned neighborhood is part of the coveted neighborhood of Wilton’s Corner and features 210 stunning 3-story townhomes, featuring 1,962 square feet of living space. The Lafayette model boasts 3 bedrooms, 2.5 bathrooms, 1 car garage and a finished recreation room – perfect for entertaining or relaxing. With All-In pricing, homeowners enjoy today’s most sought-after features, including stainless steel appliances, recessed lighting, and stylish modern finishes that blend comfort and functionality. Every home also includes America’s Smart Home Package, providing the convenience of remote keyless entry, a video doorbell, hands-free communication, and more-keeping you connected to the place that matters the most! Ideally located near Route 42, the Atlantic City Expressway, I-295, and Route 73, Sandy Ridge offers easy access to shopping, dining and commuting routes, making it the perfect place to call home.

  43. 2026-03-23
    listed $393,990 Active 1086-char remark
    Show marketing remark (1086 chars)

    * * * Late Summer Delivery * * * Welcome to Sandy Ridge, a vibrant new construction townhome community in Sicklerville, NJ. This thoughtfully planned neighborhood is part of the coveted neighborhood of Wilton’s Corner and features 210 stunning 3-story townhomes, featuring 1,962 square feet of living space. The Lafayette model boasts 3 bedrooms, 2.5 bathrooms, 1 car garage and a finished recreation room – perfect for entertaining or relaxing. With All-In pricing, homeowners enjoy today’s most sought-after features, including stainless steel appliances, recessed lighting, and stylish modern finishes that blend comfort and functionality. Every home also includes America’s Smart Home Package, providing the convenience of remote keyless entry, a video doorbell, hands-free communication, and more-keeping you connected to the place that matters the most! Ideally located near Route 42, the Atlantic City Expressway, I-295, and Route 73, Sandy Ridge offers easy access to shopping, dining and commuting routes, making it the perfect place to call home.

ⓘ 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 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 61% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$37,494
− Mortgage interest
−$20,585
− Property taxes
−$5,512
− Insurance
−$2,635
− Repairs & maintenance
−$3,000
− Management
−$3,000
− HOA
−$1,080
− Depreciation
−$10,691
Taxable loss
−$9,008
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,162
After-tax cash flow
$-571/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 · 6 photos

Excellent 100/100 None rehab

This newly constructed townhome is in excellent condition with no visible repairs or maintenance needed. It offers a great investment opportunity with potential for both resale and rental value through minor updates and improvements.

Value-add opportunities

  • Both Painting exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can increase both resale and rental value.
  • Both Add smart home features — Modern technology can increase both resale and rental appeal.
  • Both Install energy-efficient windows — Improved energy efficiency can increase both resale and rental value.
  • Both Add a smart thermostat — Modern technology can increase both resale and rental appeal.
F Composite school gradezoned avg 22/100

Zoned Schools

Elementary Winslow Township Elementary School Two F NJ #1,012/1,303 Nat'l #33,738/41,679 Middle Winslow Township Elementary School Five F NJ #365/431 Nat'l #10,474/14,009 High Winslow Township High School F NJ #337/399 Nat'l #13,542/17,239

Schools (NCES district)

District
Winslow Township School District
NCES district ID
3418060
Math proficiency
11% ▼ -17.00%
Reading proficiency
36% ▼ -5.00%
Median HH income
$70,254
Composite
22.65/100
National rank
#8057
State rank
#387 of 472 in NJ

Livability — Sicklerville

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

Census & demographics

Census place
Sicklerville, NJ
County
Camden County · 507,964 people
City population
50,264
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
50,264
Household income
$105,800
Rent vs Own
15.1% rent · 84.9% own
Severe rent burden
25% of renters

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 47% Black 34% Two or more races 9% Hispanic / Latino 9% Asian 4%
Hispanic origin (detail)
Puerto Rican 5%
Common ancestry
Romanian 6% Slovak 2% Iranian 1%
Foreign-born
8% · Canada, China, South Korea
Languages at home
90% English-only · Spanish 4% Other Indo-European 1% Tagalog/Filipino 1%

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

Price history

-6.7% since first listed
8 events — show timeline
  • 2026-04-27 Price Changed $367,490 BRIGHT MLS
  • 2026-04-27 Relisted BRIGHT MLS
  • 2026-04-27 Listing Removed BRIGHT MLS
  • 2026-04-25 Price Changed $368,490 BRIGHT MLS
  • 2026-04-20 Price Changed $373,490 BRIGHT MLS
  • 2026-04-14 Price Changed $383,490 BRIGHT MLS
  • 2026-03-30 Price Changed $395,990 BRIGHT MLS
  • 2026-03-23 Listed $393,990 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…