CashFlowRE
Sign in Sign up
18 Church St Duplex
B- Composite 67.85
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 +23.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +8.5/15.0
  • DSCR +7.4/10.0
  • 1% rule +7.0/10.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$299,900

18 Church St · Woodstown, NJ 08098
6 bd · None ba · 1,734 sqft · MultiFamily public records · 225 Days on market
Built 1850 7,884 sqft lot $173/sqft · at area comps Est $306k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Duplex for sale in Woodstown! First Floor unit features newer flooring and two large bedrooms and 1 Bath, Kitchen and Living Room and the second floor unit features one Bedroom and one bath, Kitchen and Living room. Natural Gas has been tied in with water heater. Oil heat. Call for tour. First Floor is now vacant

Key facts

  • 7,884 sq ft lot
  • Built 1850
  • Listed 225 days

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 1×2bd/1ba + 1×1bd/1ba units multifamily listed at $300k.

Deal economics

  • At list price, monthly cash flow is $542 ($7k/yr) — positive. Per door: $271/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $300k).
  • Recommended offer: $264k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 2.3% in Woodstown — 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 69/100 on livability (#298 in NJ) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Woodstown-Pilesgrove Regional School District (town): math 23% / reading 48% proficiency, ranked #259 of 472 in NJ (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 63 active listings in the ZIP; 95 units permitted in Salem County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $32k of equity ($2k loan paydown + $30k appreciation (10.0% local appreciation)).
  • Salem County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $84k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$52k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 225 days — a 12% lower offer ($264k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 6y 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 $168k; list at $300k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1850 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $263,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 225 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1850 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are B-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?
  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 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
1.20%
Cap rate
8.46%
Cash-on-cash
7.74%
DSCR
1.34
GRM
6.9

CMA / ARV

ARV (median comp)
$306,490
List price
$299,900
Delta
-2.15%
Verdict
FAIR
Comps
11 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17 W Grant St 0.58mi 6/4.0 1,638 (-6%) 16mo $305,000 $186 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.9%
Equity multiple
3.36×
Total profit
$198,032
Equity at exit
$270,174
10-year hold
IRR
26.0%
Equity multiple
7.63×
Total profit
$556,427
Equity at exit
$582,640

Cash invested: $83,972 (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 08098

Home prices YoY
3.7%
Active inventory
63
Price-to-rent
13.9×

Monthly cashflow live

Estimated rent
$3,600 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$605 /mo · $7,255/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$756
Net cashflow
$542

Break-even live

Break-even rent $2,914
Max offer price $299,900
Occupancy floor 80%

Sensitivity live

Price -10% $711 -5% $627 +0% $542 +5% $457 +10% $372
Rent -10% $257 -5% $400 +0% $542 +5% $684 +10% $826
Rate -1.0pp $693 -0.5pp $618 base $542 +0.5pp $464 +1.0pp $385

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $1,800
1× unit 1 1 $1,800
Total (2 units) $3,600

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
$74,975
Closing costs
$8,997
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.

Listing history 34 events

  1. 2026-06-18
    days on market $299,900 Active 225 DOM
  2. 2026-06-17
    days on market $299,900 Active 224 DOM
  3. 2026-06-16
    days on market $299,900 Active 223 DOM
  4. 2026-06-15
    days on market $299,900 Active 222 DOM
  5. 2026-06-13
    days on market $299,900 Active 220 DOM
  6. 2026-06-09
    days on market $299,900 Active 216 DOM
  7. 2026-06-08
    days on market $299,900 Active 215 DOM
  8. 2026-06-07
    days on market $299,900 Active 214 DOM
  9. 2026-06-04
    days on market $299,900 Active 211 DOM
  10. 2026-06-03
    days on market $299,900 Active 210 DOM
  11. 2026-06-02
    days on market $299,900 Active 209 DOM
  12. 2026-06-01
    days on market $299,900 Active 208 DOM
  13. 2026-05-31
    days on market $299,900 Active 207 DOM
  14. 2026-04-22
    status Active 316-char remark
    Show marketing remark (316 chars)

    Duplex for sale in Woodstown! First Floor unit features newer flooring and two large bedrooms and 1 Bath, Kitchen and Living Room and the second floor unit features one Bedroom and one bath, Kitchen and Living room. Natural Gas has been tied in with water heater. Oil heat. Call for tour. First Floor is now vacant

  15. 2026-02-26
    historical 316-char remark
    Show marketing remark (316 chars)

    Duplex for sale in Woodstown! First Floor unit features newer flooring and two large bedrooms and 1 Bath, Kitchen and Living Room and the second floor unit features one Bedroom and one bath, Kitchen and Living room. Natural Gas has been tied in with water heater. Oil heat. Call for tour. First Floor is now vacant

  16. 2025-11-12
    price $299,900 316-char remark
    Show marketing remark (316 chars)

    Duplex for sale in Woodstown! First Floor unit features newer flooring and two large bedrooms and 1 Bath, Kitchen and Living Room and the second floor unit features one Bedroom and one bath, Kitchen and Living room. Natural Gas has been tied in with water heater. Oil heat. Call for tour. First Floor is now vacant

  17. 2025-09-11
    listed $315,000 Active 316-char remark
    Show marketing remark (316 chars)

    Duplex for sale in Woodstown! First Floor unit features newer flooring and two large bedrooms and 1 Bath, Kitchen and Living Room and the second floor unit features one Bedroom and one bath, Kitchen and Living room. Natural Gas has been tied in with water heater. Oil heat. Call for tour. First Floor is now vacant

  18. 2021-09-15
    soldstatus $168,000
  19. 2021-08-31
    soldstatus $168,000 Closed 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  20. 2021-08-24
    status Pending 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  21. 2021-07-09
    historical Active Under Contract 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  22. 2021-06-07
    status Active 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  23. 2021-05-18
    historical Active Under Contract 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  24. 2021-05-05
    price $159,900 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  25. 2021-05-01
    status Active 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  26. 2021-04-30
    historical 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  27. 2021-03-10
    price $167,500 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  28. 2021-03-10
    price $167,900 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  29. 2021-03-10
    status Active 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  30. 2021-02-25
    status Pending 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  31. 2021-02-16
    historical Active Under Contract 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  32. 2021-01-30
    price $159,999 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  33. 2020-09-05
    listed $169,900 Active 489-char remark
    Show marketing remark (489 chars)

    Great duplex in desirable Woodstown! Top/bottom split, with a one bedroom unit upstairs. Completely renovated, new carpet, new kitchen, and freshly painted. Full walk-up attic for plenty of storage. The main floor unit features two bedrooms, large eat-in kitchen, spacious living room and a rear deck. Main floor unit has access to the basement with laundry hook ups. Rent one unit and live in the other or rent both to maximize your income potential!! Call today to take a personal tour!!

  34. 1998-12-08
    soldstatus $75,000

ⓘ 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
$7,255 · $605/mo
Projected year-2 tax
$7,361 · $613/mo
Expected delta
+$106/yr (+$9/mo · 1.5%)

ⓘ 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 2/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°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 2 unhealthy d/yr today · 4 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
$43,200
− Mortgage interest
−$16,799
− Property taxes
−$7,255
− Insurance
−$1,500
− Repairs & maintenance
−$3,456
− Management
−$3,456
− Depreciation
−$8,724
Taxable income
$2,010
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$482
After-tax cash flow
$6,018/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
Woodstown-Pilesgrove Regional School District
NCES district ID
3418330
Math proficiency
23% ▼ -25.00%
Reading proficiency
48% ▼ -18.00%
Median HH income
$76,323
Composite
33.18/100
National rank
#5539
State rank
#259 of 472 in NJ

Livability — Woodstown

Score
69/100
State rank
#298
US rank
#8999

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Woodstown, NJ
City population
9,475
Population (ZIP)
9,475

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
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 11% Two or more races 8% Black 8%
Hispanic origin (detail)
Mexican 6% Puerto Rican 4%
Common ancestry
Romanian 4% Iranian 1% Slovak 1%
Foreign-born
6% · Canada
Languages at home
96% English-only · Spanish 3%

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
▲ 10.27%
Current HPI
290.7359
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

+299.9% since first listed
21 events — show timeline
  • 2026-04-22 Relisted BRIGHT MLS
  • 2026-02-26 Listing Removed BRIGHT MLS
  • 2025-11-12 Price Changed $299,900 BRIGHT MLS
  • 2025-09-11 Listed $315,000 BRIGHT MLS
  • 2021-09-15 Sold (Public Records) $168,000 Public Records
  • 2021-08-31 Sold (MLS) $168,000 BRIGHT MLS
  • 2021-08-24 Pending BRIGHT MLS
  • 2021-07-09 Contingent BRIGHT MLS
  • 2021-06-07 Relisted BRIGHT MLS
  • 2021-05-18 Contingent BRIGHT MLS
  • 2021-05-05 Price Changed $159,900 BRIGHT MLS
  • 2021-05-01 Relisted BRIGHT MLS
  • 2021-04-30 Listing Removed BRIGHT MLS
  • 2021-03-10 Price Changed $167,500 BRIGHT MLS
  • 2021-03-10 Price Changed $167,900 BRIGHT MLS
  • 2021-03-10 Relisted BRIGHT MLS
  • 2021-02-25 Pending BRIGHT MLS
  • 2021-02-16 Contingent BRIGHT MLS
  • 2021-01-30 Price Changed $159,999 BRIGHT MLS
  • 2020-09-05 Listed $169,900 BRIGHT MLS
  • 1998-12-08 Sold (Public Records) $75,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $7,255 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…