CashFlowRE
Sign in Sign up
301 Norwood Ave
D Composite 43.73
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 +12.5/30.0
  • ARV discount +11.5/15.0
  • Schools +3.9/10.0
  • DSCR +3.7/10.0
  • Livability +3.6/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$429,000

301 Norwood Ave · Laurence Harbor, NJ 08879
4 bd · 2.0 ba · 1,304 sqft · SingleFamily public records · 6 Days on market
Built 1935 6,299 sqft lot $329/sqft · 9% below area Est $471k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 301 Norwood Avenue. This is an incredible opportunity to own in an area where home values continue to rise! This spacious home offers 4 bedrooms and 2 full bathrooms, thoughtfully laid out to provide both comfort and functionality. The main level features a convenient primary bedroom, along with newer flooring that enhances the home's modern feel. The kitchen is equipped with beautiful maple cabinetry and flows seamlessly into a large family room with vaulted ceilings and abundant natural light, which is perfect for both everyday living and entertaining. Situated on a desirable fenced in corner lot, the property also includes a covered porch for relaxing outdoors and a storage shed for added convenience. Ideally located just minutes from shopping, public transportation, major highways, and the Jersey Shore, this home offers both accessibility and lifestyle. Whether you're a homeowner or investor, this is a fantastic opportunity you won't want to miss!

Key facts

  • Covered porch
  • Fenced in corner lot
  • Storage shed

Tags

PRIMARY BEDROOMMAPLE CABINETRYFENCED IN CORNER LOTCOVERED PORCHSTORAGE SHEDMINUTES FROM SHOPPING

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/2.0-bath single-family listed at $429k.

Deal economics

  • At list price, monthly cash flow is $-63 ($-762/yr) — negative.
  • To cash-flow at today's rent, offer at most $418k (2.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $362k (15.5% below list).
  • Recommended offer: $362k (15.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.6% in Laurence Harbor — 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 71/100 on livability (#253 in NJ) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, schools A-; Watch: amenities F, cost of living F, health & safety D-.
  • Old Bridge Township School District (suburban): math 29% / reading 54% proficiency, ranked #202 of 472 in NJ (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents flat; 70 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,971 units permitted in Middlesex County in 2024 (1,193 in 5+ unit buildings).
  • At $3,624/mo this rent would consume 47% of the median local household income ($93k/yr) (locally 875% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Middlesex County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 20y ago; this cycle's ask has dropped $30k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $295k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1935 — 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 $362,411 (15.5% 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 1935 — 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. 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?
  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
0.84%
Cap rate
6.12%
Cash-on-cash
-0.63%
DSCR
0.97
GRM
9.9

CMA / ARV

ARV (median comp)
$470,665
List price
$429,000
Delta
-4.60%
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
231 Hillcrest Ave 0.10mi 4/1.0 1,286 (-1%) 4mo $415,000 $323 86
763 Prospect Ave 0.15mi 3/2.0 (-1) 1,494 (+15%) 0mo $520,000 $348 64
835 Summerfield Ave 0.45mi 3/1.0 (-1) 1,252 (-4%) 13mo $430,000 $343 53
107 Boulevard West Blvd 0.66mi 4/2.0 1,422 (+9%) 2mo $485,000 $341 52
537 Prospect Ave 0.17mi 3/1.5 (-1) 1,453 (+11%) 18mo $427,000 $294 51
75 Shoreland Cir 0.60mi 4/2.0 1,392 (+7%) 14mo $520,000 $374 49
145 Twilight Ave 0.58mi 3/1.0 (-1) 1,272 (-2%) 17mo $540,000 $425 46
367-367 Laurence Pkwy 0.14mi 3/1.5 (-1) 1,492 (+14%) 21mo $390,000 $261 45
269 Garfield Ave 0.48mi 3/1.0 (-1) 1,156 (-11%) 7mo $405,000 $350 44
890 State Route 35 Hwy 0.41mi 3/1.5 (-1) 1,428 (+10%) 21mo $295,000 $207 41
165 Bayview Dr 0.49mi 3/1.0 (-1) 1,216 (-7%) 20mo $415,000 $341 40
70 Woodshore W 0.71mi 3/1.5 (-1) 1,420 (+9%) 10mo $599,900 $422 37

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 · 0.64% rent growth · sell at horizon

5-year hold
IRR
-20.0%
Equity multiple
0.32×
Total profit
$-81,937
Equity at exit
$63,965
10-year hold
IRR
-18.9%
Equity multiple
0.09×
Total profit
$-109,336
Equity at exit
$37,092

Cash invested: $120,120 (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 08879

Rents YoY
0.6%
Active inventory
70
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$3,624 medium interval (Pro) →
Mortgage (P&I)
$2,250
Tax from tax record
$498 /mo · $5,977/yr
Insurance
$179
HOA
$0
Vacancy / Maint / Mgmt
$761
Net cashflow
$-63

Break-even live

Break-even rent $3,704
Max offer price $417,784
Occupancy floor 97%

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
$107,250
Closing costs
$12,870
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
10 Lake Ave Keyport, NJ 3.0 2.0 900 $3,300 $3.67 1d 1 1.13mi
171 Center St Keyport, NJ 3.0 2.0 1440 $3,300 $2.29 44d 1 1.44mi

Listing history 43 events

  1. 2026-06-18
    days on market $429,000 Active 6 DOM
  2. 2026-06-17
    days on market $429,000 Active 5 DOM
  3. 2026-06-16
    days on market $429,000 Active 4 DOM
  4. 2026-06-15
    days on market $429,000 Active 3 DOM
  5. 2026-06-13
    pricedays on marketlisting id $429,000 Active 1 DOM
  6. 2026-06-09
    days on market $449,000 Active 40 DOM
  7. 2026-06-08
    days on market $449,000 Active 39 DOM
  8. 2026-06-07
    days on market $449,000 Active 38 DOM
  9. 2026-06-04
    days on market $449,000 Active 35 DOM
  10. 2026-06-03
    days on market $449,000 Active 34 DOM
  11. 2026-06-02
    days on market $449,000 Active 33 DOM
  12. 2026-06-01
    days on market $449,000 Active 32 DOM
  13. 2026-05-31
    days on market $449,000 Active 31 DOM
  14. 2026-05-07
    historical Under Contract - Attorney Review 979-char remark
    Show marketing remark (979 chars)

    Welcome to 301 Norwood Avenue. This is an incredible opportunity to own in an area where home values continue to rise! This spacious home offers 4 bedrooms and 2 full bathrooms, thoughtfully laid out to provide both comfort and functionality. The main level features a convenient primary bedroom, along with newer flooring that enhances the home's modern feel. The kitchen is equipped with beautiful maple cabinetry and flows seamlessly into a large family room with vaulted ceilings and abundant natural light, which is perfect for both everyday living and entertaining. Situated on a desirable fenced in corner lot, the property also includes a covered porch for relaxing outdoors and a storage shed for added convenience. Ideally located just minutes from shopping, public transportation, major highways, and the Jersey Shore, this home offers both accessibility and lifestyle. Whether you're a homeowner or investor, this is a fantastic opportunity you won't want to miss!

  15. 2026-04-30
    listed $459,000 Active 977-char remark
    Show marketing remark (979 chars)

    Welcome to 301 Norwood Avenue. This is an incredible opportunity to own in an area where home values continue to rise! This spacious home offers 4 bedrooms and 2 full bathrooms, thoughtfully laid out to provide both comfort and functionality. The main level features a convenient primary bedroom, along with newer flooring that enhances the home's modern feel. The kitchen is equipped with beautiful maple cabinetry and flows seamlessly into a large family room with vaulted ceilings and abundant natural light, which is perfect for both everyday living and entertaining. Situated on a desirable fenced in corner lot, the property also includes a covered porch for relaxing outdoors and a storage shed for added convenience. Ideally located just minutes from shopping, public transportation, major highways, and the Jersey Shore, this home offers both accessibility and lifestyle. Whether you're a homeowner or investor, this is a fantastic opportunity you won't want to miss!

  16. 2026-04-30
    listed $459,000 Active 979-char remark
    Show marketing remark (979 chars)

    Welcome to 301 Norwood Avenue. This is an incredible opportunity to own in an area where home values continue to rise! This spacious home offers 4 bedrooms and 2 full bathrooms, thoughtfully laid out to provide both comfort and functionality. The main level features a convenient primary bedroom, along with newer flooring that enhances the home's modern feel. The kitchen is equipped with beautiful maple cabinetry and flows seamlessly into a large family room with vaulted ceilings and abundant natural light, which is perfect for both everyday living and entertaining. Situated on a desirable fenced in corner lot, the property also includes a covered porch for relaxing outdoors and a storage shed for added convenience. Ideally located just minutes from shopping, public transportation, major highways, and the Jersey Shore, this home offers both accessibility and lifestyle. Whether you're a homeowner or investor, this is a fantastic opportunity you won't want to miss!

  17. 2026-04-29
    historical $459,000 979-char remark
    Show marketing remark (979 chars)

    Welcome to 301 Norwood Avenue. This is an incredible opportunity to own in an area where home values continue to rise! This spacious home offers 4 bedrooms and 2 full bathrooms, thoughtfully laid out to provide both comfort and functionality. The main level features a convenient primary bedroom, along with newer flooring that enhances the home's modern feel. The kitchen is equipped with beautiful maple cabinetry and flows seamlessly into a large family room with vaulted ceilings and abundant natural light, which is perfect for both everyday living and entertaining. Situated on a desirable fenced in corner lot, the property also includes a covered porch for relaxing outdoors and a storage shed for added convenience. Ideally located just minutes from shopping, public transportation, major highways, and the Jersey Shore, this home offers both accessibility and lifestyle. Whether you're a homeowner or investor, this is a fantastic opportunity you won't want to miss!

  18. 2026-04-28
    historical $459,000 977-char remark
    Show marketing remark (977 chars)

    Welcome to 301 Norwood Avenue. This is an incredible opportunity to own in an area where home values continue to rise! This spacious home offers 4 bedrooms and 2 full bathrooms, thoughtfully laid out to provide both comfort and functionality. The main level features a convenient primary bedroom, along with newer flooring that enhances the home's modern feel. The kitchen is equipped with beautiful maple cabinetry and flows seamlessly into a large family room with vaulted ceilings and abundant natural light, which is perfect for both everyday living and entertaining. Situated on a desirable fenced in corner lot, the property also includes a covered porch for relaxing outdoors and a storage shed for added convenience. Ideally located just minutes from shopping, public transportation, major highways, and the Jersey Shore, this home offers both accessibility and lifestyle. Whether you're a homeowner or investor, this is a fantastic opportunity you won't want to miss!

  19. 2019-10-24
    soldstatus $295,000
  20. 2019-10-11
    soldstatus $295,000 Sold
  21. 2019-10-11
    soldstatus $295,000 Closed
  22. 2019-10-11
    soldstatus $295,000 Sold
  23. 2019-09-04
    historical
  24. 2019-09-03
    historical
  25. 2019-09-03
    status Pending
  26. 2019-08-29
    price $294,999
  27. 2019-08-29
    price $294,999
  28. 2019-08-29
    price $294,999
  29. 2019-06-28
    price $284,999
  30. 2019-06-28
    price $284,999
  31. 2019-06-28
    price $284,999
  32. 2019-05-02
    price $290,000
  33. 2019-05-02
    price $290,000
  34. 2019-05-02
    price $290,000
  35. 2019-04-11
    status Active
  36. 2019-04-08
    historical
  37. 2019-03-25
    listed $300,000 Active
  38. 2019-03-25
    listed $300,000 Active
  39. 2019-03-25
    listed $300,000 Active
  40. 2006-06-20
    soldstatus $337,000
  41. 2006-06-01
    soldstatus $33,700
  42. 2006-01-16
    listed $336,900
  43. 1983-06-01
    soldstatus $21,000

ⓘ 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
$5,977 · $498/mo
Projected year-2 tax
$8,329 · $694/mo
Expected delta
+$2,353/yr (+$196/mo · 39.4%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$43,489
− Mortgage interest
−$24,031
− Property taxes
−$5,977
− Insurance
−$2,145
− Repairs & maintenance
−$3,479
− Management
−$3,479
− Depreciation
−$12,480
Taxable loss
−$8,101
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,944
After-tax cash flow
$1,182/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
Old Bridge Township School District
NCES district ID
3409270
Math proficiency
29% ▼ -19.00%
Reading proficiency
54% ▼ -8.00%
Median HH income
$83,654
Composite
38.85/100
National rank
#4104
State rank
#202 of 472 in NJ

Livability — Laurence Harbor

Score
71/100
State rank
#253
US rank
#7081

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laurence Harbor, NJ
County
Middlesex County · 714,427 people
Metro
New York-Newark-Jersey City, NY-NJ-PA
Population (ZIP)
23,556
Household income
$92,786
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
875.0

Population outlook (Middlesex County) Hauer SSP2

Today (2025)
901,713 people
By 2030
930,661 · +3.2%
By 2040
986,276 · +9.4%
By 2050
1,038,920 · +15.2%
By 2075
1,159,418 · +28.6%
By 2100
1,221,973 · +35.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 55% Hispanic / Latino 23% Two or more races 14% Black 10% Asian 9%
Hispanic origin (detail)
Puerto Rican 9% Dominican 8%
Common ancestry
Romanian 11% Scotch-Irish 2% Russian 2%
Foreign-born
21% · Canada, China, Jamaica
Languages at home
68% English-only · Spanish 15% Other Indo-European 6% Russian/Polish/Slavic 4%

Political lean MEDSL · Middlesex

2024 margin
Lean D (+8.0) · D 52.5% · R 44.5% · Other 3.0%
2008→2024 swing
-13.8pp toward R · 2008: 21.8pp · 2024: 8.0pp
All cycles
2024: D+8.0 2020: D+22.0 2016: D+19.8 2012: D+27.0 2008: D+21.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -193.57%
Current HPI
328.4992
Rent YoY
▲ 0.64%
Metro
New York-Newark-Jersey City, NY-NJ-PA
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+2085.7% since first listed
30 events — show timeline
  • 2026-05-07 Contingent CJMLS
  • 2026-04-30 Listed $459,000 MOMLS
  • 2026-04-30 Listed $459,000 CJMLS
  • 2026-04-29 Coming Soon $459,000 CJMLS
  • 2026-04-28 Coming Soon $459,000 MOMLS
  • 2019-10-24 Sold (Public Records) $295,000 Public Records
  • 2019-10-11 Sold (MLS) $295,000 GSMLS
  • 2019-10-11 Sold (MLS) $295,000 CJMLS
  • 2019-10-11 Sold (MLS) $295,000 MOMLS
  • 2019-09-04 Delisted CJMLS
  • 2019-09-03 Delisted GSMLS
  • 2019-09-03 Pending MOMLS
  • 2019-08-29 Price Changed $294,999 GSMLS
  • 2019-08-29 Price Changed $294,999 CJMLS
  • 2019-08-29 Price Changed $294,999 MOMLS
  • 2019-06-28 Price Changed $284,999 GSMLS
  • 2019-06-28 Price Changed $284,999 CJMLS
  • 2019-06-28 Price Changed $284,999 MOMLS
  • 2019-05-02 Price Changed $290,000 GSMLS
  • 2019-05-02 Price Changed $290,000 CJMLS
  • 2019-05-02 Price Changed $290,000 MOMLS
  • 2019-04-11 Relisted MOMLS
  • 2019-04-08 Delisted MOMLS
  • 2019-03-25 Listed $300,000 GSMLS
  • 2019-03-25 Listed $300,000 CJMLS
  • 2019-03-25 Listed $300,000 MOMLS
  • 2006-06-20 Sold (Public Records) $337,000 Public Records
  • 2006-06-01 Sold (MLS) $33,700 CJMLS
  • 2006-01-16 Listed $336,900 CJMLS
  • 1983-06-01 Sold (Public Records) $21,000 Public Records

Property tax history

+1.3%/yr

Latest (2025): $5,977 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…