CashFlowRE
Sign in Sign up
219 Allens Ln
C- Composite 51.32
Why this score? — see what drove the C- 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 +18.1/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • DSCR +5.7/10.0
  • Schools +4.9/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$314,900

219 Allens Ln · Harrison, NJ 08062
3 bd · 2.5 ba · 2,068 sqft · Condo public records · 54 Days on market
Built 1991 $278/mo HOA · 8% of rent

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

Listing remarks MLS

Great buy in Mullica Hill! Well-maintained 3-story townhouse is located in desirable Walnut Glen neighborhood. This 3 bedroom, 2.5 bath unit has an additional finished loft/bonus room with skylights and 2 extra large closets; can be used for an office or possible a fourth bedroom. Master bedrooms has ceiling fan and private full bath. Laundry room is located upstairs and includes washer and new dryer. The living room and dining room have newer wood laminate flooring. A new sliding glass door leads out back to patio with a storage area. Close to shopping, post office, historic Mullica Hill and more. Short drive to Rt. 55, Rt. 322, Rt. 295 and NJ Turnpike. Short sale.

Key facts

  • $278 HOA
  • 2 parking spots
  • Built 1991

Property features AI

Finance

  • HOA & community: Monthly HOA fee; HOA covers front/side/rear lawn care, lawn maintenance, snow removal, common area maintenance, and exterior building maintenance

Exterior

  • Parking: Two assigned parking spaces
  • Utilities: Public water; Public sewer; Underground electric; Natural gas for heating and hot water; Cable TV
  • Home design: Interior townhouse/rowhouse; Estimated year built; Good condition
  • Construction: Stucco exterior; Pitched shingle roof; Other foundation
  • Exterior features: Patio; Sidewalks; Street lights; Fully wood fenced yard

Interior

  • Kitchen: Dishwasher; Electric oven/range; Refrigerator
  • Bedrooms: Three bedrooms on the upper level
  • Bathrooms: Two full bathrooms on the upper level; One half bathroom on the main level; Total: two full baths and one half bath
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Dining area; Eat-in kitchen; Primary/master bath; Modular walls
  • Laundry & utility: Washer and dryer located on the upper 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 condo listed at $315k.

Deal economics

  • At list price, monthly cash flow is $278 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $315k).
  • Recommended offer: $305k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#71 in NJ, #1,725 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, amenities A; Watch: cost of living F.
  • Harrison Township School District (suburban): math 44% / reading 55% proficiency, ranked #99 of 472 in NJ (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 8% free/reduced lunch — higher-income household profile.
  • Market conditions: 148 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,047 units permitted in Gloucester County in 2024 (183 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 $9k of value loss. Plan a longer hold.
  • Gloucester 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 54 days — a 3% lower offer ($305k) is reasonable based on typical stale-listing flexibility.
  • 4 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.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; major wind risk, 53% 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 $305,453 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.11%
Cap rate
7.35%
Cash-on-cash
3.78%
DSCR
1.17
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-10.3%
Equity multiple
0.62×
Total profit
$-33,081
Equity at exit
$46,953
10-year hold
IRR
-0.8%
Equity multiple
0.94×
Total profit
$-5,021
Equity at exit
$27,227

Cash invested: $88,172 (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 08062

Home prices YoY
-18.7%
Active inventory
148
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$3,500 medium interval (Pro) →
Mortgage (P&I)
$1,651
Tax from tax record
$426 /mo · $5,118/yr
Insurance
$131
HOA
$278
Vacancy / Maint / Mgmt
$735
Net cashflow
$278

Break-even live

Break-even rent $3,148
Max offer price $314,900
Occupancy floor 87%

Sensitivity live

Price -10% $456 -5% $367 +0% $278 +5% $189 +10% $100
Rent -10% $1 -5% $140 +0% $278 +5% $416 +10% $554
Rate -1.0pp $437 -0.5pp $358 base $278 +0.5pp $196 +1.0pp $113

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
$78,725
Closing costs
$9,447
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
13 Fostertown Ln Mullica Hill, NJ 3.0 1.5 1636 $3,500 $2.14 19d 1 1.45mi

HOA detail condo

Monthly dues
$278 · $3,336/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 16 events

  1. 2026-04-29
    status Pending
  2. 2026-04-27
    historical Active Under Contract
  3. 2026-03-05
    listed $314,900 Active
  4. 2026-03-02
    historical $314,900
  5. 2025-03-31
    soldstatus $300,000
  6. 2009-11-20
    soldstatus $165,000
  7. 2009-11-09
    soldstatus $165,000 674-char remark
    Show marketing remark (674 chars)

    Great buy in Mullica Hill! Well-maintained 3-story townhouse is located in desirable Walnut Glen neighborhood. This 3 bedroom, 2.5 bath unit has an additional finished loft/bonus room with skylights and 2 extra large closets; can be used for an office or possible a fourth bedroom. Master bedrooms has ceiling fan and private full bath. Laundry room is located upstairs and includes washer and new dryer. The living room and dining room have newer wood laminate flooring. A new sliding glass door leads out back to patio with a storage area. Close to shopping, post office, historic Mullica Hill and more. Short drive to Rt. 55, Rt. 322, Rt. 295 and NJ Turnpike. Short sale.

  8. 2009-11-09
    soldstatus $165,000 674-char remark
    Show marketing remark (674 chars)

    Great buy in Mullica Hill! Well-maintained 3-story townhouse is located in desirable Walnut Glen neighborhood. This 3 bedroom, 2.5 bath unit has an additional finished loft/bonus room with skylights and 2 extra large closets; can be used for an office or possible a fourth bedroom. Master bedrooms has ceiling fan and private full bath. Laundry room is located upstairs and includes washer and new dryer. The living room and dining room have newer wood laminate flooring. A new sliding glass door leads out back to patio with a storage area. Close to shopping, post office, historic Mullica Hill and more. Short drive to Rt. 55, Rt. 322, Rt. 295 and NJ Turnpike. Short sale.

  9. 2009-08-13
    historical 674-char remark
    Show marketing remark (674 chars)

    Great buy in Mullica Hill! Well-maintained 3-story townhouse is located in desirable Walnut Glen neighborhood. This 3 bedroom, 2.5 bath unit has an additional finished loft/bonus room with skylights and 2 extra large closets; can be used for an office or possible a fourth bedroom. Master bedrooms has ceiling fan and private full bath. Laundry room is located upstairs and includes washer and new dryer. The living room and dining room have newer wood laminate flooring. A new sliding glass door leads out back to patio with a storage area. Close to shopping, post office, historic Mullica Hill and more. Short drive to Rt. 55, Rt. 322, Rt. 295 and NJ Turnpike. Short sale.

  10. 2009-03-13
    listed $159,000 674-char remark
    Show marketing remark (674 chars)

    Great buy in Mullica Hill! Well-maintained 3-story townhouse is located in desirable Walnut Glen neighborhood. This 3 bedroom, 2.5 bath unit has an additional finished loft/bonus room with skylights and 2 extra large closets; can be used for an office or possible a fourth bedroom. Master bedrooms has ceiling fan and private full bath. Laundry room is located upstairs and includes washer and new dryer. The living room and dining room have newer wood laminate flooring. A new sliding glass door leads out back to patio with a storage area. Close to shopping, post office, historic Mullica Hill and more. Short drive to Rt. 55, Rt. 322, Rt. 295 and NJ Turnpike. Short sale.

  11. 2009-03-13
    listed $159,000 674-char remark
    Show marketing remark (674 chars)

    Great buy in Mullica Hill! Well-maintained 3-story townhouse is located in desirable Walnut Glen neighborhood. This 3 bedroom, 2.5 bath unit has an additional finished loft/bonus room with skylights and 2 extra large closets; can be used for an office or possible a fourth bedroom. Master bedrooms has ceiling fan and private full bath. Laundry room is located upstairs and includes washer and new dryer. The living room and dining room have newer wood laminate flooring. A new sliding glass door leads out back to patio with a storage area. Close to shopping, post office, historic Mullica Hill and more. Short drive to Rt. 55, Rt. 322, Rt. 295 and NJ Turnpike. Short sale.

  12. 2003-07-11
    soldstatus $154,000
  13. 2003-06-30
    soldstatus $154,000
  14. 2003-05-08
    historical
  15. 2003-02-24
    listed $154,000
  16. 1994-01-27
    soldstatus $91,635

ⓘ 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
$5,118 · $426/mo
Projected year-2 tax
$6,479 · $540/mo
Expected delta
+$1,362/yr (+$113/mo · 26.6%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% 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 53% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$42,000
− Mortgage interest
−$17,639
− Property taxes
−$5,118
− Insurance
−$1,574
− Repairs & maintenance
−$3,360
− Management
−$3,360
− HOA
−$3,336
− Depreciation
−$9,161
Taxable loss
−$1,548
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$372
After-tax cash flow
$3,707/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
Harrison Township School District
NCES district ID
3406900
Math proficiency
44% ▼ -21.00%
Reading proficiency
55% ▼ -18.00%
Median HH income
$119,751
Composite
49.0/100
National rank
#2067
State rank
#99 of 472 in NJ

Livability — Harrison

Score
80/100
State rank
#71
US rank
#1725

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mullica Hill, NJ
City population
22,866
Population (ZIP)
17,969

Population outlook (Gloucester County) Hauer SSP2

Today (2025)
298,895 people
By 2030
299,031 · +0.0%
By 2040
294,020 · -1.6%
By 2050
284,188 · -4.9%
By 2075
260,720 · -12.8%
By 2100
229,565 · -23.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 4% Asian 4% Two or more races 4% Black 4%
Common ancestry
Romanian 7% Lithuanian 2% Subsaharan African 1%
Foreign-born
6% · Canada, South Korea
Languages at home
92% English-only · Other Indo-European 4% Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Gloucester

2024 margin
Toss-up / Even · D 47.8% · R 50.6% · Other 1.6%
2008→2024 swing
-15.0pp toward R · 2008: 12.2pp · 2024: -2.8pp
All cycles
2024: R+2.8 2020: D+1.9 2016: R+0.4 2012: D+10.5 2008: D+12.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -69.12%
Current HPI
300.2469
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

+243.6% since first listed
16 events — show timeline
  • 2026-04-29 Pending BRIGHT MLS
  • 2026-04-27 Contingent BRIGHT MLS
  • 2026-03-05 Listed $314,900 BRIGHT MLS
  • 2026-03-02 Coming Soon $314,900 BRIGHT MLS
  • 2025-03-31 Sold (Public Records) $300,000 Public Records
  • 2009-11-20 Sold (Public Records) $165,000 Public Records
  • 2009-11-09 Sold (MLS) $165,000 BRIGHT MLS
  • 2009-11-09 Sold (MLS) $165,000 TREND
  • 2009-08-13 Listing Removed BRIGHT MLS
  • 2009-03-13 Listed $159,000 BRIGHT MLS
  • 2009-03-13 Listed $159,000 TREND
  • 2003-07-11 Sold (Public Records) $154,000 Public Records
  • 2003-06-30 Sold (MLS) $154,000 BRIGHT MLS
  • 2003-05-08 Listing Removed BRIGHT MLS
  • 2003-02-24 Listed $154,000 BRIGHT MLS
  • 1994-01-27 Sold (Public Records) $91,635 Public Records

Property tax history

+2.2%/yr

Latest (2025): $5,118 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…