309 Jones Ave · Burlington, NJ
Flood risk 7/10 · Major
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.85%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $526 – $976
Heat risk 7/10 · Major
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Built in 1889 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- -13.9%
- Equity multiple
- 0.50×
- Total profit
- $-34,873
- Equity at exit
- $37,261
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $249,900 Active 95 DOM
-
2026-06-18days on market $249,900 Active 92 DOM
-
2026-06-17days on market $249,900 Active 91 DOM
-
2026-06-16days on market $249,900 Active 90 DOM
-
2026-06-15days on market $249,900 Active 89 DOM
-
2026-06-13days on market $249,900 Active 87 DOM
-
2026-06-13days on market $249,900 Active 86 DOM
-
2026-06-09days on market $249,900 Active 83 DOM
-
2026-06-08days on market $249,900 Active 82 DOM
-
2026-06-07days on market $249,900 Active 81 DOM
-
2026-06-04days on market $249,900 Active 78 DOM
-
2026-06-03days on market $249,900 Active 77 DOM
-
2026-06-02days on market $249,900 Active 76 DOM
-
2026-06-01days on market $249,900 Active 75 DOM
-
2026-05-31days on market $249,900 Active 74 DOM
-
2026-03-18$249,900 Active
-
2025-01-23historical
-
2025-01-14status Active
-
2025-01-02status Pending
-
2024-12-10price $160,000
-
2024-12-04price $165,000
-
2024-11-26price $170,000
-
2024-11-17price $175,000
-
2024-10-24$185,000 Active
-
2024-04-03status Pending
-
2024-04-02historical
-
2024-02-24status Active
-
2024-02-22historical Active Under Contract
-
2024-02-16status Pending
-
2024-02-09status Active
-
2024-02-07status Pending
-
2023-12-16price $165,000
-
2023-11-18$175,000 Active
-
2023-08-29historical
-
2023-04-27$169,000 Active
-
2003-06-17soldstatus $58,900
-
2003-04-17historical
-
2003-04-09$64,900
-
2003-04-07historical
-
2003-01-04$64,900
-
1996-09-30soldstatus $13,000
-
1981-05-01soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Consumer Goods | 3 | $31B |
|
||
| Pharmaceuticals | 2 | $153B |
|
||
| Technology | 2 | $21B |
|
||
| Insurance | 2 | $20B |
|
||
| Healthcare | 2 | $19B |
|
||
| Financial Services | 1 | $70B |
|
||
Price history
+1566.0% since first listed27 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%/yrLatest (2025): $2,651 · +2.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…