CashFlowRE
Sign in Sign up
347 Mountain View Rd
D Composite 40.16
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).

  • ARV discount +14.1/15.0
  • Cash flow +7.4/30.0
  • Schools +6.5/10.0
  • Livability +3.0/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.6/10.0
  • Appreciation +0.0/10.0

$925,000

347 Mountain View Rd · Blawenburg, NJ 08558
4 bd · 2.5 ba · 2,528 sqft · SingleFamily public records · 10 Days on market
Built 1960 1.47 ac lot $366/sqft · 15% below area Est $1083k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

**BEST AND HIGHEST 5/19 5PM** Scenic surroundings and sophisticated design meet in this exceptional home with sunsets that never get old. Overlooking a pastoral farm, this expanded and thoughtfully redesigned home features timeless style and outstanding craftsmanship. Spaces are curated with custom finishes, refined materials, and remarkable attention to detail. The designer kitchen boasts soapstone countertops, Christiana solid maple cabinetry, a Thermador dual fuel range, a Sub-Zero refrigerator, a Bosch second oven, a tile backsplash by Katherine Hackl, and a custom breakfast bar by Spyglass Design. This space opens seamlessly to a spectacular great room addition, filled with natural light. Glass doors lead to two patios and a backyard that extends beyond the fence line, a fantastic setting for play, relaxation, and hosting. An organized mudroom includes more custom Christiana cabinetry, a Miele washer/dryer, and access to the two-car garage. A private home office and formal rooms provide spaces for both work and celebrations. Four generous bedrooms include a renovated primary suite featuring a marble and maple bathroom by Spyglass and a large walk-in closet. A whole-house gas generator and a gardening shed complete this remarkable property. **BEST AND HIGHEST 5/19 5PM**

Key facts

  • 1.47 acre lot
  • 2 garage spots
  • Built 1960

Property features AI

Exterior

  • Parking: Attached side-entry garage with inside access and garage door opener (2 garage spaces); Asphalt driveway with space for 4 vehicles; Total of 6 garage and parking spaces
  • Utilities: Well water; On-site septic; No municipal trash service
  • Home design: Detached home; West-facing main entrance; Effective major renovation in 2006
  • Construction: Frame construction; Block foundation; Full basement
  • Exterior features: Extensive hardscape; Play area; Outbuilding(s); Patio(s); Front yard; Rear yard; Landscaping; Side yards; Cleared

Interior

  • Kitchen: Built-in range; Dishwasher; Stainless steel appliances; Range hood; Self-cleaning oven; Double oven; Refrigerator
  • Bedrooms: Four bedrooms on the upper level; Master bedroom
  • Flooring: Hardwood; Tile/brick; Carpet
  • Bathrooms: Two full bathrooms (upper levels); One half bathroom on main level
  • Heating & cooling: Forced air heating; Heat pump(s); Natural gas heating fuel; Natural gas hot water; Central air conditioning (electric)
  • Interior features: Tub/shower; Built-ins; Breakfast area; Attic; Ceiling fans; Family room off kitchen; Formal dining room; Master bath; Upgraded countertops; Water treatment system; Wood floors; Kitchen island; Eat-in kitchen; Table space in kitchen; Recessed lighting; Crown moldings; Dining area; Walk-in closets; Cathedral ceilings; One fireplace (interior)
  • Laundry & utility: Washer and dryer included; Main-floor laundry

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/2.5-bath single-family listed at $925k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
  • To cash-flow at today's rent, offer at most $718k (22.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $700k (24.3% below list).
  • Recommended offer: $700k (24.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 60/100 on livability (#485 in NJ) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing B; Watch: amenities F, commute F, cost of living F.
  • Montgomery Township School District (rural): math 59% / reading 71% proficiency, ranked #15 of 472 in NJ (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 3% free/reduced lunch — higher-income household profile.
  • Zoned schools: Orchard Hill Elementary School (813 students, 6% FRL); Montgomery High School (math 52% / reading 75%, grade B-, #47 of 399 statewide, top 12%, 1,603 students, 4% FRL) — zoned schools at 5% FRL track the district average.
  • Market conditions: 44 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 678 units permitted in Somerset County in 2024 (296 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $28k of value loss. Plan a longer hold.
  • Somerset County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $320k; list at $925k implies a 189% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $700,000 (24.3% 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. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.76%
Cap rate
4.77%
Cash-on-cash
-5.43%
DSCR
0.76
GRM
11.0

CMA / ARV

ARV (median comp)
$1,083,054
List price
$925,000
Delta
-14.59%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24 Lake View Dr 0.10mi 4/3.5 2,824 (+12%) 23mo $999,999 $354 53
45 Burnt Hill Rd 0.61mi 4/2.5 2,510 (-1%) 23mo $769,000 $306 52

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-25.5%
Equity multiple
0.13×
Total profit
$-224,267
Equity at exit
$137,921
10-year hold
IRR
-21.7%
Equity multiple
-0.12×
Total profit
$-290,238
Equity at exit
$79,977

Cash invested: $259,000 (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 08558

Home prices YoY
-29.2%
Active inventory
44
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$7,000 medium interval (Pro) →
Mortgage (P&I)
$4,851
Tax from tax record
$1,466 /mo · $17,595/yr
Insurance
$385
HOA
$0
Vacancy / Maint / Mgmt
$1,470
Net cashflow
$-1,172

Break-even live

Break-even rent $8,484
Max offer price $717,884
Occupancy floor

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
$231,250
Closing costs
$27,750
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3 Prairie Dunes Ct Skillman, NJ 5.0 4.5 3357 $7,000 $2.09 13d 1 0.93mi

Listing history 6 events

  1. 2026-05-13
    listed $925,000 Active 1295-char remark
    Show marketing remark (1295 chars)

    **BEST AND HIGHEST 5/19 5PM** Scenic surroundings and sophisticated design meet in this exceptional home with sunsets that never get old. Overlooking a pastoral farm, this expanded and thoughtfully redesigned home features timeless style and outstanding craftsmanship. Spaces are curated with custom finishes, refined materials, and remarkable attention to detail. The designer kitchen boasts soapstone countertops, Christiana solid maple cabinetry, a Thermador dual fuel range, a Sub-Zero refrigerator, a Bosch second oven, a tile backsplash by Katherine Hackl, and a custom breakfast bar by Spyglass Design. This space opens seamlessly to a spectacular great room addition, filled with natural light. Glass doors lead to two patios and a backyard that extends beyond the fence line, a fantastic setting for play, relaxation, and hosting. An organized mudroom includes more custom Christiana cabinetry, a Miele washer/dryer, and access to the two-car garage. A private home office and formal rooms provide spaces for both work and celebrations. Four generous bedrooms include a renovated primary suite featuring a marble and maple bathroom by Spyglass and a large walk-in closet. A whole-house gas generator and a gardening shed complete this remarkable property. **BEST AND HIGHEST 5/19 5PM**

  2. 2026-05-13
    listed $925,000 Active 1619-char remark
    Show marketing remark (1295 chars)

    **BEST AND HIGHEST 5/19 5PM** Scenic surroundings and sophisticated design meet in this exceptional home with sunsets that never get old. Overlooking a pastoral farm, this expanded and thoughtfully redesigned home features timeless style and outstanding craftsmanship. Spaces are curated with custom finishes, refined materials, and remarkable attention to detail. The designer kitchen boasts soapstone countertops, Christiana solid maple cabinetry, a Thermador dual fuel range, a Sub-Zero refrigerator, a Bosch second oven, a tile backsplash by Katherine Hackl, and a custom breakfast bar by Spyglass Design. This space opens seamlessly to a spectacular great room addition, filled with natural light. Glass doors lead to two patios and a backyard that extends beyond the fence line, a fantastic setting for play, relaxation, and hosting. An organized mudroom includes more custom Christiana cabinetry, a Miele washer/dryer, and access to the two-car garage. A private home office and formal rooms provide spaces for both work and celebrations. Four generous bedrooms include a renovated primary suite featuring a marble and maple bathroom by Spyglass and a large walk-in closet. A whole-house gas generator and a gardening shed complete this remarkable property. **BEST AND HIGHEST 5/19 5PM**

  3. 2026-05-11
    historical $925,000 1295-char remark
    Show marketing remark (1295 chars)

    **BEST AND HIGHEST 5/19 5PM** Scenic surroundings and sophisticated design meet in this exceptional home with sunsets that never get old. Overlooking a pastoral farm, this expanded and thoughtfully redesigned home features timeless style and outstanding craftsmanship. Spaces are curated with custom finishes, refined materials, and remarkable attention to detail. The designer kitchen boasts soapstone countertops, Christiana solid maple cabinetry, a Thermador dual fuel range, a Sub-Zero refrigerator, a Bosch second oven, a tile backsplash by Katherine Hackl, and a custom breakfast bar by Spyglass Design. This space opens seamlessly to a spectacular great room addition, filled with natural light. Glass doors lead to two patios and a backyard that extends beyond the fence line, a fantastic setting for play, relaxation, and hosting. An organized mudroom includes more custom Christiana cabinetry, a Miele washer/dryer, and access to the two-car garage. A private home office and formal rooms provide spaces for both work and celebrations. Four generous bedrooms include a renovated primary suite featuring a marble and maple bathroom by Spyglass and a large walk-in closet. A whole-house gas generator and a gardening shed complete this remarkable property. **BEST AND HIGHEST 5/19 5PM**

  4. 2026-05-11
    historical $925,000 1619-char remark
    Show marketing remark (1295 chars)

    **BEST AND HIGHEST 5/19 5PM** Scenic surroundings and sophisticated design meet in this exceptional home with sunsets that never get old. Overlooking a pastoral farm, this expanded and thoughtfully redesigned home features timeless style and outstanding craftsmanship. Spaces are curated with custom finishes, refined materials, and remarkable attention to detail. The designer kitchen boasts soapstone countertops, Christiana solid maple cabinetry, a Thermador dual fuel range, a Sub-Zero refrigerator, a Bosch second oven, a tile backsplash by Katherine Hackl, and a custom breakfast bar by Spyglass Design. This space opens seamlessly to a spectacular great room addition, filled with natural light. Glass doors lead to two patios and a backyard that extends beyond the fence line, a fantastic setting for play, relaxation, and hosting. An organized mudroom includes more custom Christiana cabinetry, a Miele washer/dryer, and access to the two-car garage. A private home office and formal rooms provide spaces for both work and celebrations. Four generous bedrooms include a renovated primary suite featuring a marble and maple bathroom by Spyglass and a large walk-in closet. A whole-house gas generator and a gardening shed complete this remarkable property. **BEST AND HIGHEST 5/19 5PM**

  5. 1998-07-16
    soldstatus $320,000
  6. 1995-09-19
    soldstatus $318,000

ⓘ 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
$17,595 · $1,466/mo
Projected year-2 tax
$20,314 · $1,693/mo
Expected delta
+$2,719/yr (+$227/mo · 15.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$84,000
− Mortgage interest
−$51,814
− Property taxes
−$17,595
− Insurance
−$4,625
− Repairs & maintenance
−$6,720
− Management
−$6,720
− Depreciation
−$26,909
Taxable loss
−$30,383
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,292
After-tax cash flow
$-6,777/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
Montgomery Township School District
NCES district ID
3410590
Math proficiency
59% ▼ -17.00%
Reading proficiency
71% ▼ -7.00%
Median HH income
$152,313
Composite
64.96/100
National rank
#506
State rank
#15 of 472 in NJ

Livability — Blawenburg

Score
60/100
State rank
#485
US rank
#19232

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,236

Population outlook (Somerset County) Hauer SSP2

Today (2025)
356,675 people
By 2030
367,194 · +2.9%
By 2040
386,571 · +8.4%
By 2050
401,708 · +12.6%
By 2075
438,898 · +23.1%
By 2100
448,170 · +25.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 57% Asian 26% Black 7% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Cuban 2% Dominican 2%
Common ancestry
Romanian 6% Scotch-Irish 3% Lithuanian 2%
Foreign-born
26% · China, Canada, South Korea
Languages at home
71% English-only · Chinese 10% Other Indo-European 8% Other Asian/Pacific 5%

Political lean MEDSL · Somerset

2024 margin
D (+13.9) · D 55.7% · R 41.8% · Other 2.5%
2008→2024 swing
+7.8pp toward D · 2008: 6.1pp · 2024: 13.9pp
All cycles
2024: D+13.9 2020: D+21.0 2016: D+12.4 2012: D+5.2 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -98.27%
Current HPI
237.858
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

+190.9% since first listed
9 events — show timeline
  • 2026-05-23 Pending GSMLS
  • 2026-05-23 Pending BRIGHT MLS
  • 2026-05-22 Contingent BRIGHT MLS
  • 2026-05-13 Listed $925,000 GSMLS
  • 2026-05-13 Listed $925,000 BRIGHT MLS
  • 2026-05-11 Coming Soon $925,000 GSMLS
  • 2026-05-11 Coming Soon $925,000 BRIGHT MLS
  • 1998-07-16 Sold (Public Records) $320,000 Public Records
  • 1995-09-19 Sold (Public Records) $318,000 Public Records

Property tax history

+1.8%/yr

Latest (2025): $17,595 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…