CashFlowRE
Sign in Sign up
309 Jones Ave
C+ Composite 62.15
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 +24.5/30.0
  • ARV discount +13.4/15.0
  • DSCR +7.9/10.0
  • 1% rule +5.9/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$249,900

309 Jones Ave · Burlington, NJ 08016
5 bd · 1.0 ba · 1,691 sqft · Townhouse public records · 95 Days on market
Built 1889 2,004 sqft lot Est $287k · 13% under

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

Listing remarks

Spacious 5-bedroom, 1-bath home located in Burlington, offering plenty of room for comfortable living! This well-maintained property features a fully fenced-in yard—perfect for outdoor entertaining—along with a relaxing back patio ideal for gatherings. Step inside to discover a bright and inviting interior with a flexible layout, or even a home office setup. The beautifully updated kitchen boasts newer stainless steel appliances, ample cabinet space, and modern finishes, making meal prep and entertaining a breeze. Newer flooring and windows throughout enhance both comfort and energy efficiency, while the renovated bathroom provides a clean, contemporary touch. Major system updat

Key facts

  • Renovated bathroom
  • Fully fenced-in yard
  • Newer screen door

Tags

FULLY FENCED-IN YARDBACK PATIOUPDATED KITCHENRENOVATED BATHROOMNEWER SCREEN DOOR

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric available; Natural gas available; Hot water: natural gas
  • Home design: Interior townhouse/rowhouse; Flat roof; Fee simple ownership
  • Construction: Brick and vinyl siding exterior; Brick/mortar and block foundation; Patio(s)
  • Exterior features: Sidewalks; Chain link fencing; Level lot

Interior

  • Kitchen: Gas oven/range
  • Bedrooms: Three bedrooms on the first upper level; Two bedrooms on the second upper level
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom (upper levels)
  • Heating & cooling: Forced air heating; Electric baseboard heating; Natural gas heating fuel; Electric cooling fuel
  • Interior features: Formal separate dining room; Eat-in kitchen; Full tub with shower; High ceilings
  • Laundry & utility: Laundry in the basement

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 5-bed/1.0-bath townhouse listed at $250k.

Deal economics

  • At list price, monthly cash flow is $84 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $227k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 4.9% in Burlington — 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 78/100 on livability (#89 in NJ, #2,359 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: amenities F.
  • Burlington City Public School District (suburban): math 7% / reading 29% proficiency, ranked #439 of 472 in NJ (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Wilbur Watts Intermediate School (math 5% / reading 24%, grade F, #1,143 of 1,303 statewide, top 88%, 449 students, 64% FRL); Burlington City High School (math 9% / reading 35%, grade F, #346 of 399 statewide, top 88%, 813 students, 51% FRL).
  • Market conditions: 179 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,161 units permitted in Burlington County in 2024 (988 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($98k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 95 days — a 9% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 9 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.
  • Current owner paid $59k; list at $250k implies a 324% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1889 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); 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 $227,409 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1889 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.09%
Cap rate
8.75%
Cash-on-cash
8.76%
DSCR
1.39
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$287,470
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
140 E Federal St 0.12mi 4/1.5 (-1) 1,760 (+4%) 3mo $239,000 $136 78
416 St. Mary's St 0.10mi 5/2.0 1,530 (-10%) 0mo $235,000 $154 75
206 Jones Ave 0.05mi 4/2.5 (-1) 1,620 (-4%) 5mo $250,000 $154 75
334 Barclay St 0.20mi 5/2.0 1,812 (+7%) 4mo $272,250 $150 71
645 Bordentown Rd 0.41mi 5/3.0 1,658 (-2%) 6mo $285,000 $172 64
104 W Union St 0.51mi 4/1.0 (-1) 1,656 (-2%) 5mo $315,000 $190 64
511 Linden Ave 0.09mi 4/3.0 (-1) 1,504 (-11%) 2mo $140,000 $93 63
25 E Federal St 0.18mi 4/3.0 (-1) 1,824 (+8%) 5mo $310,000 $170 61
229 W Broad St 0.59mi 5/2.0 1,812 (+7%) 1mo $330,000 $182 56
103 W Union St 0.51mi 4/2.5 (-1) 1,612 (-5%) 6mo $195,000 $121 53
26 W Pearl St 0.51mi 5/2.0 1,824 (+8%) 11mo $320,000 $175 50
24 W Pearl St 0.51mi 5/2.5 1,864 (+10%) 10mo $335,000 $180 45

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
-13.9%
Equity multiple
0.50×
Total profit
$-34,873
Equity at exit
$37,261
10-year hold
IRR
-4.9%
Equity multiple
0.68×
Total profit
$-22,443
Equity at exit
$21,607

Cash invested: $69,972 (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 08016

Home prices YoY
-21.8%
Active inventory
179
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,717 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$221 /mo · $2,651/yr
Insurance
$104
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$571
Net cashflow
$84

Break-even live

Break-even rent $2,610
Max offer price $249,900
Occupancy floor 92%

Sensitivity live

Price -10% $226 -5% $155 +0% $84 +5% $14 +10% $-57
Rent -10% $-130 -5% $-23 +0% $84 +5% $192 +10% $299
Rate -1.0pp $210 -0.5pp $148 base $84 +0.5pp $20 +1.0pp $-46

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
$62,475
Closing costs
$7,497
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 Lawrence St Burlington, NJ 4.0 1.0 1859 $2,000 $1.08 7d 1 0.18mi
516 Columbus Rd Burlington, NJ 4.0 1.0 1600 $2,750 $1.72 16d 1 0.31mi
516 Columbus Rd Burlington, NJ 4.0 1.0 1404 $2,400 $1.71 0d 1 0.31mi
229 Penn St Burlington, NJ 6.0 3.0 2096 $2,649 $1.26 18d 1 0.34mi
103 W Union St Burlington, NJ 4.0 2.5 1333 $2,200 $1.65 16d 1 0.50mi
105 W Union St Burlington, NJ 4.0 1.5 1645 $2,000 $1.22 3d 1 0.50mi
256 Radcliffe St Bristol, PA 4.0 2.0 1900 $3,250 $1.71 0d 1 1.35mi

Listing history 42 events

  1. 2026-06-21
    days on market $249,900 Active 95 DOM
  2. 2026-06-18
    days on market $249,900 Active 92 DOM
  3. 2026-06-17
    days on market $249,900 Active 91 DOM
  4. 2026-06-16
    days on market $249,900 Active 90 DOM
  5. 2026-06-15
    days on market $249,900 Active 89 DOM
  6. 2026-06-13
    days on market $249,900 Active 87 DOM
  7. 2026-06-13
    days on market $249,900 Active 86 DOM
  8. 2026-06-09
    days on market $249,900 Active 83 DOM
  9. 2026-06-08
    days on market $249,900 Active 82 DOM
  10. 2026-06-07
    days on market $249,900 Active 81 DOM
  11. 2026-06-04
    days on market $249,900 Active 78 DOM
  12. 2026-06-03
    days on market $249,900 Active 77 DOM
  13. 2026-06-02
    days on market $249,900 Active 76 DOM
  14. 2026-06-01
    days on market $249,900 Active 75 DOM
  15. 2026-05-31
    days on market $249,900 Active 74 DOM
  16. 2026-03-18
    listed $249,900 Active
  17. 2025-01-23
    historical
  18. 2025-01-14
    status Active
  19. 2025-01-02
    status Pending
  20. 2024-12-10
    price $160,000
  21. 2024-12-04
    price $165,000
  22. 2024-11-26
    price $170,000
  23. 2024-11-17
    price $175,000
  24. 2024-10-24
    listed $185,000 Active
  25. 2024-04-03
    status Pending
  26. 2024-04-02
    historical
  27. 2024-02-24
    status Active
  28. 2024-02-22
    historical Active Under Contract
  29. 2024-02-16
    status Pending
  30. 2024-02-09
    status Active
  31. 2024-02-07
    status Pending
  32. 2023-12-16
    price $165,000
  33. 2023-11-18
    listed $175,000 Active
  34. 2023-08-29
    historical
  35. 2023-04-27
    listed $169,000 Active
  36. 2003-06-17
    soldstatus $58,900
  37. 2003-04-17
    historical
  38. 2003-04-09
    listed $64,900
  39. 2003-04-07
    historical
  40. 2003-01-04
    listed $64,900
  41. 1996-09-30
    soldstatus $13,000
  42. 1981-05-01
    soldstatus $15,000

ⓘ 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
$2,651 · $221/mo
Projected year-2 tax
$4,437 · $370/mo
Expected delta
+$1,786/yr (+$149/mo · 67.3%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone AE · 85% 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 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$32,605
− Mortgage interest
−$13,998
− Property taxes
−$2,651
− Insurance
−$6,368
− Repairs & maintenance
−$2,608
− Management
−$2,608
− Depreciation
−$7,270
Taxable loss
−$2,899
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$696
After-tax cash flow
$1,708/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
Burlington City Public School District
NCES district ID
3402430
Math proficiency
7% ▼ -16.00%
Reading proficiency
29% ▼ -8.00%
Median HH income
$51,122
Composite
16.27/100
National rank
#9218
State rank
#439 of 472 in NJ

Livability — Burlington

Score
78/100
State rank
#89
US rank
#2359

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Burlington, NJ
County
Burlington County · 323,710 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
34,920
Household income
$98,463
Rent vs Own
26.9% rent · 73.1% own
Severe rent burden
1045.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 44% Black 33% Two or more races 10% Hispanic / Latino 9% Asian 7%
Hispanic origin (detail)
Puerto Rican 4% Dominican 1%
Common ancestry
Romanian 4% Hispanic 2% Lithuanian 1%
Foreign-born
15% · Canada
Languages at home
84% English-only · Spanish 4% Other Indo-European 4% French/Haitian/Cajun 2%

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
▼ -83.42%
Current HPI
298.7935
Rent YoY
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
State GDP YoY
▲ 2.05%
F500 in state
34

Industry mix (Fortune 500 HQ in NJ)

Industry F500 HQs Revenue

Price history

+1566.0% since first listed
27 events — show timeline
  • 2026-03-18 Listed $249,900 BRIGHT MLS
  • 2025-01-23 Listing Removed BRIGHT MLS
  • 2025-01-14 Relisted BRIGHT MLS
  • 2025-01-02 Pending BRIGHT MLS
  • 2024-12-10 Price Changed $160,000 BRIGHT MLS
  • 2024-12-04 Price Changed $165,000 BRIGHT MLS
  • 2024-11-26 Price Changed $170,000 BRIGHT MLS
  • 2024-11-17 Price Changed $175,000 BRIGHT MLS
  • 2024-10-24 Listed $185,000 BRIGHT MLS
  • 2024-04-03 Pending BRIGHT MLS
  • 2024-04-02 Listing Removed BRIGHT MLS
  • 2024-02-24 Relisted BRIGHT MLS
  • 2024-02-22 Contingent BRIGHT MLS
  • 2024-02-16 Pending BRIGHT MLS
  • 2024-02-09 Relisted BRIGHT MLS
  • 2024-02-07 Pending BRIGHT MLS
  • 2023-12-16 Price Changed $165,000 BRIGHT MLS
  • 2023-11-18 Listed $175,000 BRIGHT MLS
  • 2023-08-29 Listing Removed BRIGHT MLS
  • 2023-04-27 Listed $169,000 BRIGHT MLS
  • 2003-06-17 Sold (Public Records) $58,900 Public Records
  • 2003-04-17 Listing Removed BRIGHT MLS
  • 2003-04-09 Listed $64,900 BRIGHT MLS
  • 2003-04-07 Listing Removed BRIGHT MLS
  • 2003-01-04 Listed $64,900 BRIGHT MLS
  • 1996-09-30 Sold (Public Records) $13,000 Public Records
  • 1981-05-01 Sold (Public Records) $15,000 Public Records

Property tax history

+1.1%/yr

Latest (2025): $2,651 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…