CashFlowRE
Sign in Sign up
219 Lumberton Ave
D+ Composite 47.12
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 +13.4/30.0
  • ARV discount +10.8/15.0
  • Appreciation +4.3/10.0
  • DSCR +4.0/10.0
  • Schools +3.8/10.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$389,000

219 Lumberton Ave · Vincentown, NJ 08036
3 bd · 2.5 ba · 1,408 sqft · SingleFamily public records · 100 Days on market
Built 1820 6,098 sqft lot Est $420k · 7% under

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

Listing remarks

Welcome to 219 Lumberton Avenue, Hainesport, NJ. THIS HOME TRULEY HAS IT ALL! From the minute you walk up you can envision coffee on the front porch. As you enter the home you are stepping into a bright and airy Open Concept way of Living. Great for hosting family gatherings. Adequate Size Living Room with Hardwood Flooring and Ceiling Fan, Plenty of Natural Light flows nicely into the Kitchen/ Dining Area both with Hardwood Flooring, a Large Pinnacle adds to the Eating Space as well as plenty of Natural Light and Pendant Lighting and Recessed Lighting throughout. , Kitchen comes complete with Granite Counter tops with plenty of space for prepping meals and a Complete Stainless Steel Appli

Key facts

  • Hardwood flooring
  • Open concept
  • Front porch

Tags

FRONT PORCHOPEN CONCEPTHARDWOOD FLOORINGNATURAL LIGHTGRANITE COUNTER TOPSMUD ROOM

Property features AI

Exterior

  • Parking: Two total garage/parking spaces; Driveway with two spaces; On-street parking available; Crushed stone private parking
  • Utilities: Public water; Public sewer; 110 volt electric; Natural gas for heating and hot water
  • Home design: Detached property; Excellent condition; Year built (effective): 2026; Living area measured by assessor
  • Construction: Vinyl siding; Shingle roof; Concrete perimeter foundation; Replacement windows; Building not winterized
  • Exterior features: Sidewalks; Porch(es); Patio(s); Shed

Interior

  • Kitchen: Oven (self-cleaning); Refrigerator
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Carpet; Hardwood; Tile/brick
  • Bathrooms: Two full bathrooms (both on upper level); One half bathroom on main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (electric)
  • Interior features: Attic; Combination kitchen/dining; Kitchen with table space; Master bathroom with soaking tub and tub/shower; Walk-in closet(s); Not furnished
  • Laundry & utility: Washer and dryer; Laundry on main floor

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 3-bed/2.5-bath single-family listed at $389k.

Deal economics

  • At list price, monthly cash flow is $10 ($120/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $320k (17.7% below list).
  • Recommended offer: $320k (17.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.5% in Vincentown — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Hainesport Township School District (suburban): math 27% / reading 53% proficiency, ranked #205 of 472 in NJ (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 10% free/reduced lunch — higher-income household profile.
  • Market conditions: 31 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,161 units permitted in Burlington County in 2024 (988 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.4%/yr); year-one equity from $3k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Burlington County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($354k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 25y ago; this cycle's ask has dropped $36k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $205k; list at $389k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1820 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 55% 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 $320,000 (17.7% below list)

Questions for the listing agent

  1. It's been on market 100 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1820 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.82%
Cap rate
6.32%
Cash-on-cash
0.11%
DSCR
1.00
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$419,584
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1611 Marne Hwy 0.37mi 3/1.5 1,440 (+2%) 9mo $480,000 $333 68
20 Lumberton Rd 0.23mi 3/2.0 1,360 (-3%) 17mo $430,000 $316 68
117 Pine Ln 0.70mi 3/1.0 1,428 (+1%) 1mo $350,000 $245 58
112 Pine Ln 0.66mi 3/2.0 1,472 (+4%) 7mo $465,000 $316 54
4 Pine Ln 0.59mi 4/2.0 (+1) 1,320 (-6%) 4mo $285,000 $216 51
1007 Marne Hwy 0.61mi 3/1.0 1,342 (-5%) 13mo $350,000 $261 47
3 Pine Ln 0.61mi 3/1.0 1,234 (-12%) 21mo $367,500 $298 27

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

Projected returns pro-forma

-1.36% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.6%
Equity multiple
0.68×
Total profit
$-34,953
Equity at exit
$87,256
10-year hold
IRR
-0.5%
Equity multiple
0.96×
Total profit
$-4,492
Equity at exit
$86,077

Cash invested: $108,920 (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 08036

Home prices YoY
-0.5%
Active inventory
31
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$3,200 medium interval (Pro) →
Mortgage (P&I)
$2,040
Tax from tax record
$316 /mo · $3,791/yr
Insurance
$162
HOA
$0
Vacancy / Maint / Mgmt
$672
Net cashflow
$10

Break-even live

Break-even rent $3,187
Max offer price $389,000
Occupancy floor 95%

Sensitivity live

Price -10% $230 -5% $120 +0% $10 +5% $-100 +10% $-210
Rent -10% $-243 -5% $-116 +0% $10 +5% $136 +10% $263
Rate -1.0pp $206 -0.5pp $109 base $10 +0.5pp $-91 +1.0pp $-193

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
$97,250
Closing costs
$11,670
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
509 Hainesport Lumberton Rd Unit 1 Hainesport, NJ 3.0 2.0 1100 $3,200 $2.91 2d 1 0.16mi

Listing history 50 events

  1. 2026-06-21
    pricedays on market $389,000 Active 100 DOM
  2. 2026-06-18
    days on market $399,000 Active 97 DOM
  3. 2026-06-17
    days on market $399,000 Active 96 DOM
  4. 2026-06-16
    days on market $399,000 Active 95 DOM
  5. 2026-06-15
    days on market $399,000 Active 94 DOM
  6. 2026-06-13
    days on market $399,000 Active 92 DOM
  7. 2026-06-09
    days on market $399,000 Active 88 DOM
  8. 2026-06-08
    days on market $399,000 Active 87 DOM
  9. 2026-06-07
    days on market $399,000 Active 86 DOM
  10. 2026-06-04
    days on market $399,000 Active 83 DOM
  11. 2026-06-03
    days on market $399,000 Active 82 DOM
  12. 2026-06-02
    days on market $399,000 Active 81 DOM
  13. 2026-06-02
    price $399,000 Active 80 DOM
  14. 2026-06-01
    days on market $409,000 Active 80 DOM
  15. 2026-05-31
    days on market $409,000 Active 79 DOM
  16. 2026-05-20
    price $409,000
  17. 2026-04-28
    price $414,000
  18. 2026-04-09
    price $419,000
  19. 2026-04-09
    price $219,000
  20. 2026-03-13
    listed $425,000 Active
  21. 2025-09-17
    soldstatus $205,000
  22. 2023-01-07
    historical
  23. 2023-01-04
    status Active
  24. 2023-01-02
    historical
  25. 2022-12-13
    price $198,000
  26. 2022-12-01
    status Active
  27. 2022-11-19
    historical
  28. 2022-11-19
    price $229,000
  29. 2022-11-19
    status Active
  30. 2022-11-19
    historical
  31. 2022-11-19
    historical
  32. 2018-04-22
    historical
  33. 2018-04-12
    price $169,000
  34. 2018-04-10
    listed $155,000 Active
  35. 2016-09-30
    historical
  36. 2016-03-31
    listed $169,900
  37. 2015-10-16
    historical
  38. 2015-10-14
    soldstatus $47,324 Sold
  39. 2015-10-14
    soldstatus $47,324
  40. 2015-08-05
    status Under Contract
  41. 2015-08-04
    historical
  42. 2015-07-27
    price $55,200
  43. 2015-07-09
    status Active
  44. 2015-06-29
    historical
  45. 2015-06-04
    price $65,200
  46. 2015-05-27
    status Active
  47. 2015-05-19
    historical
  48. 2015-05-04
    price $75,120
  49. 2015-04-10
    price $83,420
  50. 2015-04-01
    listed $92,620 Active

ⓘ 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
$3,791 · $316/mo
Projected year-2 tax
$6,739 · $562/mo
Expected delta
+$2,947/yr (+$246/mo · 77.7%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 55% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$38,400
− Mortgage interest
−$21,790
− Property taxes
−$3,791
− Insurance
−$1,945
− Repairs & maintenance
−$3,072
− Management
−$3,072
− Depreciation
−$11,316
Taxable loss
−$6,587
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,581
After-tax cash flow
$1,701/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
Hainesport Township School District
NCES district ID
3406420
Math proficiency
27% ▼ -29.00%
Reading proficiency
53% ▼ -12.00%
Median HH income
$88,435
Composite
38.07/100
National rank
#4283
State rank
#205 of 472 in NJ

Livability — Vincentown

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

Census & demographics

Population (ZIP)
6,028

Population outlook (Burlington County) Hauer SSP2

Today (2025)
453,425 people
By 2030
452,359 · -0.2%
By 2040
445,033 · -1.9%
By 2050
431,760 · -4.8%
By 2075
406,277 · -10.4%
By 2100
364,732 · -19.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 11% Two or more races 7% Asian 7% Black 6%
Hispanic origin (detail)
Puerto Rican 6% Cuban 1%
Common ancestry
Romanian 5% Scotch-Irish 2% Italian 1%
Foreign-born
7% · Canada, South Korea, Guatemala
Languages at home
88% English-only · Spanish 6% Other Indo-European 2% Tagalog/Filipino 1%

Political lean MEDSL · Burlington

2024 margin
D (+16.6) · D 57.6% · R 41.0% · Other 1.3%
2008→2024 swing
-2.0pp toward R · 2008: 18.6pp · 2024: 16.6pp
All cycles
2024: D+16.6 2020: D+19.5 2016: D+14.8 2012: D+18.7 2008: D+18.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.36%
Current HPI
302.0676
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

+643.6% since first listed
45 events — show timeline
  • 2026-05-20 Price Changed $409,000 BRIGHT MLS
  • 2026-04-28 Price Changed $414,000 BRIGHT MLS
  • 2026-04-09 Price Changed $419,000 BRIGHT MLS
  • 2026-04-09 Price Changed $219,000 BRIGHT MLS
  • 2026-03-13 Listed $425,000 BRIGHT MLS
  • 2025-09-17 Sold (Public Records) $205,000 Public Records
  • 2023-01-07 Listing Removed BRIGHT MLS
  • 2023-01-04 Relisted BRIGHT MLS
  • 2023-01-02 Listing Removed BRIGHT MLS
  • 2022-12-13 Price Changed $198,000 BRIGHT MLS
  • 2022-12-01 Relisted BRIGHT MLS
  • 2022-11-19 Listing Removed BRIGHT MLS
  • 2022-11-19 Price Changed $229,000 BRIGHT MLS
  • 2022-11-19 Relisted BRIGHT MLS
  • 2022-11-19 Listing Removed BRIGHT MLS
  • 2022-11-19 Coming Soon BRIGHT MLS
  • 2018-04-22 Listing Removed BRIGHT MLS
  • 2018-04-12 Price Changed $169,000 BRIGHT MLS
  • 2018-04-10 Listed $155,000 BRIGHT MLS
  • 2016-09-30 Listing Removed BRIGHT MLS
  • 2016-03-31 Listed $169,900 BRIGHT MLS
  • 2015-10-16 Delisted TREND
  • 2015-10-14 Sold (MLS) $47,324 BRIGHT MLS
  • 2015-10-14 Sold (MLS) $47,324 TREND
  • 2015-08-05 Pending TREND
  • 2015-08-04 Listing Removed BRIGHT MLS
  • 2015-07-27 Price Changed $55,200 TREND
  • 2015-07-09 Relisted TREND
  • 2015-06-29 Delisted TREND
  • 2015-06-04 Price Changed $65,200 TREND
  • 2015-05-27 Relisted TREND
  • 2015-05-19 Delisted TREND
  • 2015-05-04 Price Changed $75,120 TREND
  • 2015-04-10 Price Changed $83,420 TREND
  • 2015-04-01 Listed $92,620 TREND
  • 2015-04-01 Listed $55,200 BRIGHT MLS
  • 2012-01-03 Listing Removed BRIGHT MLS
  • 2012-01-03 Listing Removed BRIGHT MLS
  • 2011-06-01 Listed $190,000 BRIGHT MLS
  • 2011-01-02 Listed $190,000 BRIGHT MLS
  • 2002-04-15 Listing Removed BRIGHT MLS
  • 2002-04-15 Listed $139,900 BRIGHT MLS
  • 2001-10-26 Sold (MLS) $55,000 BRIGHT MLS
  • 2001-10-03 Listing Removed BRIGHT MLS
  • 2001-09-21 Listed $55,000 BRIGHT MLS

Property tax history

+2.3%/yr

Latest (2025): $3,791 · +10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…