CashFlowRE
Sign in Sign up
719 E 11th St #410
B+ Composite 77.71
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$319,900

719 E 11th St #410 · Ocean City, NJ 08226
1 bd · 1.0 ba · 580 sqft · Condo public records · 126 Days on market
Built 1925 $552/sqft · 17% below area Est $384k · 17% under $656/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautifully maintained 1-bedroom, 1-bath condo located on the iconic Ocean City, NJ boardwalk. Just steps from the sand and surf, this prime location offers immediate access to everything Ocean City has to offer. This inviting unit features a bright, open layout perfect for relaxing getaways. Whether you're looking for a personal beach retreat or a smart investment opportunity, this condo delivers — boasting a fantastic rental history with strong income potential. Enjoy access to outstanding resort-style amenities, including a heated pool, fully equipped fitness center, on-site restaurant, gift shop, banquet center, coffee shop and luxurious salon and spa. With professional management and unparalleled convenience, everything you need is right at your fingertips. The FLANDERS Condominium Hotel is perhaps the best known, best run "condo-tel" in all of Ocean City. This beautiful boardwalk fronted building is steeped in tradition. It has been a part of the Ocean City skyline for over 100 years. She offers all the conveniences of Hotel Living with daily check-ins via the front desk, daily maid & linen service and concierge service. All rentals must go through the Flanders on-site rental program, no outside rentals permitted. Year-round residency is not permitted at The Flanders. City Ordinance restricts owner usage to 200 nights (no more than 120 consecutive nights) per year. If participating in the rental program, owner usage from mid-June through Labor Day is limited to 14 nights plus an additional 186 nights throughout the remainder of the year. If not participating in the rental program owners can stay any 200 nights (no more than 120 consecutive nights) per year. Working Capital Buy-In fee of $1250.00 due from buyer at closing. See Associated Docs for Seller Property Disclosure, Lead Based Paint Disclosure, income and expense reports. Also see agent remarks:

Key facts

  • Gift shop
  • On-site restaurant
  • Heated pool

Tags

IMMEDIATE ACCESS TO BEACHRESORT-STYLE AMENITIESHEATED POOLFULLY EQUIPPED FITNESS CENTERON-SITE RESTAURANTGIFT SHOP

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 1-bed/1.0-bath condo listed at $320k.

Deal economics

  • At list price, monthly cash flow is $3k ($32k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $320k).
  • Recommended offer: $282k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.5% vs local median 3.3% in Ocean City — 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 80/100 on livability (#72 in NJ, #1,762 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, employment A+, health & safety A+; Watch: housing D+, cost of living F.
  • Ocean City School District (urban): math 31% / reading 53% proficiency, ranked #212 of 472 in NJ (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 419 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 877 units permitted in Cape May County in 2024 (35 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • Cape May County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $90k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 126 days — a 12% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 23y 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 $213k; list at $320k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $281,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  9. 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.
  10. 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.
  11. 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
2.13%
Cap rate
16.50%
Cash-on-cash
36.46%
DSCR
2.62
GRM
3.9

CMA / ARV

ARV (median comp)
$384,140
List price
$319,900
Delta
-16.72%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
31.3%
Equity multiple
2.31×
Total profit
$117,697
Equity at exit
$47,698
10-year hold
IRR
38.5%
Equity multiple
4.59×
Total profit
$321,949
Equity at exit
$27,659

Cash invested: $89,572 (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 08226

Active inventory
419
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$6,807 medium interval (Pro) →
Mortgage (P&I)
$1,678
Tax from tax record
$189 /mo · $2,270/yr
Insurance
$133
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$656
Vacancy / Maint / Mgmt
$1,430
Net cashflow
$2,655

Break-even live

Break-even rent $3,446
Max offer price $319,900
Occupancy floor 56%

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
$79,975
Closing costs
$9,597
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
714 West Ave Unit 1308989P Ocean City, NJ 2.0 1.0 742 $6,384 $8.60 43d 1 0.52mi
200 Bay Ave Unit 200 Ocean City, NJ 1.0 1.0 425 $7,800 $18.35 21d 1 1.15mi

HOA detail condo

Monthly dues
$656 · $7,872/yr
Likely covers
poolgymdoorman
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 37 events

  1. 2026-06-18
    days on market $319,900 Active 126 DOM
  2. 2026-06-17
    days on market $319,900 Active 125 DOM
  3. 2026-06-16
    days on market $319,900 Active 124 DOM
  4. 2026-06-15
    days on market $319,900 Active 123 DOM
  5. 2026-06-13
    days on market $319,900 Active 121 DOM
  6. 2026-06-12
    days on market $319,900 Active 120 DOM
  7. 2026-06-09
    days on market $319,900 Active 117 DOM
  8. 2026-06-08
    days on market $319,900 Active 116 DOM
  9. 2026-06-07
    days on market $319,900 Active 115 DOM
  10. 2026-06-07
    days on market $319,900 Active 114 DOM
  11. 2026-06-04
    days on market $319,900 Active 111 DOM
  12. 2026-06-02
    days on market $319,900 Active 110 DOM
  13. 2026-06-01
    days on market $319,900 Active 109 DOM
  14. 2026-05-31
    days on market $319,900 Active 108 DOM
  15. 2026-04-19
    price $319,900 1918-char remark
    Show marketing remark (1918 chars)

    This beautifully maintained 1-bedroom, 1-bath condo located on the iconic Ocean City, NJ boardwalk. Just steps from the sand and surf, this prime location offers immediate access to everything Ocean City has to offer. This inviting unit features a bright, open layout perfect for relaxing getaways. Whether you're looking for a personal beach retreat or a smart investment opportunity, this condo delivers — boasting a fantastic rental history with strong income potential. Enjoy access to outstanding resort-style amenities, including a heated pool, fully equipped fitness center, on-site restaurant, gift shop, banquet center, coffee shop and luxurious salon and spa. With professional management and unparalleled convenience, everything you need is right at your fingertips. The FLANDERS Condominium Hotel is perhaps the best known, best run "condo-tel" in all of Ocean City. This beautiful boardwalk fronted building is steeped in tradition. It has been a part of the Ocean City skyline for over 100 years. She offers all the conveniences of Hotel Living with daily check-ins via the front desk, daily maid & linen service and concierge service. All rentals must go through the Flanders on-site rental program, no outside rentals permitted. Year-round residency is not permitted at The Flanders. City Ordinance restricts owner usage to 200 nights (no more than 120 consecutive nights) per year. If participating in the rental program, owner usage from mid-June through Labor Day is limited to 14 nights plus an additional 186 nights throughout the remainder of the year. If not participating in the rental program owners can stay any 200 nights (no more than 120 consecutive nights) per year. Working Capital Buy-In fee of $1250.00 due from buyer at closing. See Associated Docs for Seller Property Disclosure, Lead Based Paint Disclosure, income and expense reports. Also see agent remarks:

  16. 2026-02-12
    listed $329,900 Active 1918-char remark
    Show marketing remark (1918 chars)

    This beautifully maintained 1-bedroom, 1-bath condo located on the iconic Ocean City, NJ boardwalk. Just steps from the sand and surf, this prime location offers immediate access to everything Ocean City has to offer. This inviting unit features a bright, open layout perfect for relaxing getaways. Whether you're looking for a personal beach retreat or a smart investment opportunity, this condo delivers — boasting a fantastic rental history with strong income potential. Enjoy access to outstanding resort-style amenities, including a heated pool, fully equipped fitness center, on-site restaurant, gift shop, banquet center, coffee shop and luxurious salon and spa. With professional management and unparalleled convenience, everything you need is right at your fingertips. The FLANDERS Condominium Hotel is perhaps the best known, best run "condo-tel" in all of Ocean City. This beautiful boardwalk fronted building is steeped in tradition. It has been a part of the Ocean City skyline for over 100 years. She offers all the conveniences of Hotel Living with daily check-ins via the front desk, daily maid & linen service and concierge service. All rentals must go through the Flanders on-site rental program, no outside rentals permitted. Year-round residency is not permitted at The Flanders. City Ordinance restricts owner usage to 200 nights (no more than 120 consecutive nights) per year. If participating in the rental program, owner usage from mid-June through Labor Day is limited to 14 nights plus an additional 186 nights throughout the remainder of the year. If not participating in the rental program owners can stay any 200 nights (no more than 120 consecutive nights) per year. Working Capital Buy-In fee of $1250.00 due from buyer at closing. See Associated Docs for Seller Property Disclosure, Lead Based Paint Disclosure, income and expense reports. Also see agent remarks:

  17. 2019-08-22
    soldstatus $213,000
  18. 2019-08-09
    soldstatus $213,000 Sold 949-char remark
    Show marketing remark (949 chars)

    This spacious & pristine condition condo comes fully furnished and equipped has a great rental history. Full kitchen including new granite counters and glass stove top, beautiful newly renovated bath, large private bedroom and open living/dining areas. The FLANDERS Condominium Hotel is perhaps the best known, best run "condotel" in all of Ocean City. This beautiful boardwalk fronted building is steeped in tradition. It has been a part of the Ocean City skyline for almost 100 years. She offers all the conveniences of Hotel Living daily check ins via the front desk, daily maid & linens service, concierge service, pool, fitness Room, onsite restaurant, banquet center, spa and gift shop. Includes all furnishings. Flanders offer excellent rental income without the headaches of a typical rental property. Condo fees include water, sewer, cable TV, phone, WiFi, flood & building insurance and common area maintenance.

  19. 2019-07-11
    historical Under Contract 949-char remark
    Show marketing remark (949 chars)

    This spacious & pristine condition condo comes fully furnished and equipped has a great rental history. Full kitchen including new granite counters and glass stove top, beautiful newly renovated bath, large private bedroom and open living/dining areas. The FLANDERS Condominium Hotel is perhaps the best known, best run "condotel" in all of Ocean City. This beautiful boardwalk fronted building is steeped in tradition. It has been a part of the Ocean City skyline for almost 100 years. She offers all the conveniences of Hotel Living daily check ins via the front desk, daily maid & linens service, concierge service, pool, fitness Room, onsite restaurant, banquet center, spa and gift shop. Includes all furnishings. Flanders offer excellent rental income without the headaches of a typical rental property. Condo fees include water, sewer, cable TV, phone, WiFi, flood & building insurance and common area maintenance.

  20. 2019-06-29
    listed $214,900 Active 949-char remark
    Show marketing remark (949 chars)

    This spacious & pristine condition condo comes fully furnished and equipped has a great rental history. Full kitchen including new granite counters and glass stove top, beautiful newly renovated bath, large private bedroom and open living/dining areas. The FLANDERS Condominium Hotel is perhaps the best known, best run "condotel" in all of Ocean City. This beautiful boardwalk fronted building is steeped in tradition. It has been a part of the Ocean City skyline for almost 100 years. She offers all the conveniences of Hotel Living daily check ins via the front desk, daily maid & linens service, concierge service, pool, fitness Room, onsite restaurant, banquet center, spa and gift shop. Includes all furnishings. Flanders offer excellent rental income without the headaches of a typical rental property. Condo fees include water, sewer, cable TV, phone, WiFi, flood & building insurance and common area maintenance.

  21. 2019-05-02
    historical
  22. 2018-09-02
    price $216,900
  23. 2018-08-01
    listed $224,900 Active
  24. 2018-08-01
    historical
  25. 2017-09-23
    price $224,900
  26. 2017-09-22
    listed $249,900 Active
  27. 2016-04-01
    historical
  28. 2015-03-10
    listed $229,900 Active
  29. 2005-08-12
    soldstatus $285,000
  30. 2005-07-28
    soldstatus $285,000
  31. 2005-06-25
    historical
  32. 2005-04-29
    listed $289,900
  33. 2004-05-26
    soldstatus $225,000
  34. 2003-07-08
    soldstatus $180,000
  35. 2003-07-01
    soldstatus $180,000
  36. 2003-05-23
    historical
  37. 2003-04-30
    listed $174,900

ⓘ 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
$2,270 · $189/mo
Projected year-2 tax
$5,118 · $426/mo
Expected delta
+$2,848/yr (+$237/mo · 125.4%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (shaded) · 77% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$81,688
− Mortgage interest
−$17,919
− Property taxes
−$2,270
− Insurance
−$2,397
− Repairs & maintenance
−$6,535
− Management
−$6,535
− HOA
−$7,872
− Depreciation
−$9,306
Taxable income
$28,854
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,925
After-tax cash flow
$24,939/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
Ocean City School District
NCES district ID
3411970
Math proficiency
31% ▼ -12.00%
Reading proficiency
53% ▼ -9.00%
Median HH income
$60,444
Composite
37.07/100
National rank
#4506
State rank
#212 of 472 in NJ

Livability — Ocean City

Score
80/100
State rank
#72
US rank
#1762

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ocean City, NJ
City population
11,260
Population (ZIP)
11,260

Population outlook (Cape May County) Hauer SSP2

Today (2025)
88,234 people
By 2030
84,144 · -4.6%
By 2040
75,146 · -14.8%
By 2050
67,389 · -23.6%
By 2075
55,732 · -36.8%
By 2100
44,972 · -49.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 9% Black 2% Two or more races 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Romanian 6% Slovak 2% Scotch-Irish 1%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 8% Russian/Polish/Slavic 2% Other Indo-European 2%

Political lean MEDSL · Cape May

2024 margin
R (+19.2) · D 39.7% · R 58.9% · Other 1.4%
2008→2024 swing
-10.6pp toward R · 2008: -8.7pp · 2024: -19.2pp
All cycles
2024: R+19.2 2020: R+15.9 2016: R+19.9 2012: R+8.9 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -381.90%
Current HPI
389.3687
Rent YoY
Metro
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+82.9% since first listed
23 events — show timeline
  • 2026-04-19 Price Changed $319,900 SJSRMLS
  • 2026-02-12 Listed $329,900 SJSRMLS
  • 2019-08-22 Sold (Public Records) $213,000 Public Records
  • 2019-08-09 Sold (MLS) $213,000 SJSRMLS
  • 2019-07-11 Contingent SJSRMLS
  • 2019-06-29 Listed $214,900 SJSRMLS
  • 2019-05-02 Listing Removed SJSRMLS
  • 2018-09-02 Price Changed $216,900 SJSRMLS
  • 2018-08-01 Listing Removed SJSRMLS
  • 2018-08-01 Listed $224,900 SJSRMLS
  • 2017-09-23 Price Changed $224,900 SJSRMLS
  • 2017-09-22 Listed $249,900 SJSRMLS
  • 2016-04-01 Listing Removed SJSRMLS
  • 2015-03-10 Listed $229,900 SJSRMLS
  • 2005-08-12 Sold (Public Records) $285,000 Public Records
  • 2005-07-28 Sold (MLS) $285,000 SJSRMLS
  • 2005-06-25 Listing Removed SJSRMLS
  • 2005-04-29 Listed $289,900 SJSRMLS
  • 2004-05-26 Sold (Public Records) $225,000 Public Records
  • 2003-07-08 Sold (Public Records) $180,000 Public Records
  • 2003-07-01 Sold (MLS) $180,000 SJSRMLS
  • 2003-05-23 Listing Removed SJSRMLS
  • 2003-04-30 Listed $174,900 SJSRMLS

Property tax history

+2.5%/yr

Latest (2025): $2,270 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…