CashFlowRE
Sign in Sign up
74 Beaverdale Ln
D+ Composite 47.39
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 +16.7/30.0
  • ARV discount +10.1/15.0
  • DSCR +5.2/10.0
  • 1% rule +4.8/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$370,000

74 Beaverdale Ln · Beverly, NJ 08046
5 bd · 2.0 ba · 1,844 sqft · SingleFamily public records · 221 Days on market
Built 1959 6,500 sqft lot Est $393k · 6% under

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

Listing remarks MLS

Welcome to 74 Beaverdale Lane in Willingboro " a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining.The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next move schedule your private showing today!

Key facts

  • 6,500 sq ft lot
  • Built 1959
  • Listed 220 days

Property features AI

Finance

  • Other: No lease in effect; lease not considered; No rent control
  • Financial info: Fee simple ownership

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electric service present (electric cooling fuel); Natural gas available for heating and hot water
  • Home design: Detached structure; Level(s) include main and at least one upper level; Above-grade finished living space reported (per assessor)
  • Construction: Frame construction; Slab foundation; Building not winterized; Above-grade and below-grade other structures noted; Year built reported by assessor
  • Exterior features: Lot dimensions approximately 65 x 100; Not in a federal flood zone; No tidal water on property; No municipal trash service

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: 3 main-level bedrooms; 2 bedrooms on the first upper level
  • Bathrooms: 2 full bathrooms (1 on main level, 1 on first upper level)
  • Heating & cooling: Central air conditioning (electric); Heating: Forced air and baseboard hot water; Hot water: Natural gas
  • Interior features: Smoking not allowed; Level entry to main level; 10 total rooms (includes living room, kitchen, great room, laundry)
  • Laundry & utility: Laundry with hookup

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/2.0-bath single-family listed at $370k.

Deal economics

  • At list price, monthly cash flow is $231 ($3k/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 $364k (1.6% below list).
  • Recommended offer: $326k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 5.1% in Beverly — 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 76/100 on livability (#130 in NJ, #3,487 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, commute A; Watch: amenities F.
  • Willingboro Public School District (suburban): math 5% / reading 30% proficiency, ranked #433 of 472 in NJ (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Willingboro Memorial Middle School (math 5% / reading 34%, grade F, #398 of 431 statewide, top 93%, 600 students, 8% FRL); Willingboro High School (math 2% / reading 37%, grade F, #354 of 399 statewide, top 89%, 842 students, 0% FRL) — zoned schools average 4% FRL vs 48% district-wide (44 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 155 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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 44% 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 $3k of loan paydown is wiped out by about $11k 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 221 days — a 12% lower offer ($326k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 27y ago; this cycle's ask has dropped $120k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $93k; list at $370k implies a 298% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — 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 $325,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 221 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1959 — 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
0.98%
Cap rate
7.04%
Cash-on-cash
2.68%
DSCR
1.12
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$392,772
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
52 Brunswick Ln 0.05mi 4/2.5 (-1) 2,070 (+12%) 1mo $440,000 $213 70
33 Belmont Ln 0.48mi 4/2.5 (-1) 1,797 (-2%) 2mo $335,000 $186 65
44 Pastoral Ln 0.63mi 4/— (-1) 1,824 (-1%) 2mo $311,000 $171 63
55 Babcock Ln 0.51mi 4/2.5 (-1) 1,797 (-2%) 3mo $440,000 $245 63
60 Pinafore Ln 0.58mi 4/2.5 (-1) 1,797 (-2%) 2mo $362,000 $201 60
21 Stafford Ln 0.22mi 4/2.0 (-1) 1,572 (-15%) 2mo $369,000 $235 58
2 Sylvan Ln 0.61mi 4/2.5 (-1) 1,797 (-2%) 3mo $430,000 $239 58
29 Plumtree Ln 0.70mi 4/2.5 (-1) 1,797 (-2%) 1mo $425,000 $237 55
55 Shawmont Ln 0.72mi 5/2.0 1,700 (-8%) 2mo $340,000 $200 52
23 Spiralwood Ln 0.66mi 4/2.0 (-1) 1,684 (-9%) 2mo $125,000 $74 48
45 Mosshill Ln 0.66mi 4/2.0 (-1) 1,684 (-9%) 3mo $420,000 $249 47
19 Spiralwood Ln 0.67mi 5/2.5 2,100 (+14%) 2mo $440,000 $210 42

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
-12.0%
Equity multiple
0.56×
Total profit
$-45,122
Equity at exit
$55,168
10-year hold
IRR
-2.9%
Equity multiple
0.81×
Total profit
$-19,889
Equity at exit
$31,991

Cash invested: $103,600 (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 08046

Active inventory
155
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$3,640 high interval (Pro) →
Mortgage (P&I)
$1,940
Tax from tax record
$550 /mo · $6,599/yr
Insurance
$154
HOA
$0
Vacancy / Maint / Mgmt
$764
Net cashflow
$231

Break-even live

Break-even rent $3,347
Max offer price $370,000
Occupancy floor 89%

Sensitivity live

Price -10% $441 -5% $336 +0% $231 +5% $126 +10% $22
Rent -10% $-56 -5% $87 +0% $231 +5% $375 +10% $519
Rate -1.0pp $418 -0.5pp $325 base $231 +0.5pp $135 +1.0pp $38

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
$92,500
Closing costs
$11,100
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
46 Beaverdale Ln Willingboro, NJ 5.0 2.0 1650 $3,450 $2.09 16d 1 0.07mi
48 Sandstone Ln Willingboro, NJ 4.0 2.0 1372 $2,700 $1.97 0d 1 0.23mi
17 Bonnie Ln Willingboro, NJ 4.0 2.5 1797 $2,890 $1.61 26d 1 0.26mi
124 Pennypacker Dr Willingboro, NJ 5.0 2.0 1624 $4,450 $2.74 0d 1 0.49mi
5 Burgess Ln Willingboro, NJ 5.0 2.0 1864 $4,500 $2.41 0d 1 0.57mi
6 Sherwood Ln Willingboro, NJ 4.0 2.0 1372 $3,200 $2.33 0d 1 0.63mi
1 Mystic Way Willingboro, NJ 4.0 2.5 1952 $2,950 $1.51 0d 1 0.72mi
10 Melville Ln Willingboro, NJ 4.0 2.5 1797 $3,000 $1.67 16d 1 0.72mi
74 Plumtree Ln Willingboro, NJ 4.0 2.0 1624 $3,000 $1.85 0d 1 0.72mi
29 Hinsdale Ln Willingboro, NJ 4.0 2.0 1570 $3,750 $2.39 0d 1 0.89mi
51 Peacock Ln Willingboro, NJ 4.0 2.0 1372 $2,550 $1.86 0d 1 0.92mi
89 Hampshire Ln Willingboro, NJ 4.0 2.0 1562 $3,400 $2.18 12d 1 1.01mi
12 Holbrook Ln Willingboro, NJ 5.0 2.0 2100 $3,750 $1.79 16d 1 1.01mi
41 Messenger Ln Willingboro, NJ 5.0 2.0 1497 $3,500 $2.34 7d 1 1.09mi
48 Marboro Ln Willingboro, NJ 4.0 2.0 1497 $3,995 $2.67 5d 1 1.24mi

Listing history 50 events

  1. 2026-06-21
    days on market $370,000 Active 221 DOM
  2. 2026-06-18
    days on market $370,000 Active 218 DOM
  3. 2026-06-17
    days on market $370,000 Active 217 DOM
  4. 2026-06-16
    days on market $370,000 Active 216 DOM
  5. 2026-06-15
    days on market $370,000 Active 215 DOM
  6. 2026-06-13
    days on market $370,000 Active 213 DOM
  7. 2026-06-13
    days on market $370,000 Active 212 DOM
  8. 2026-06-09
    days on market $370,000 Active 209 DOM
  9. 2026-06-08
    days on market $370,000 Active 208 DOM
  10. 2026-06-07
    days on market $370,000 Active 207 DOM
  11. 2026-06-04
    days on market $370,000 Active 204 DOM
  12. 2026-06-03
    days on market $370,000 Active 203 DOM
  13. 2026-06-02
    days on market $370,000 Active 202 DOM
  14. 2026-06-01
    days on market $370,000 Active 201 DOM
  15. 2026-05-31
    days on market $370,000 Active 200 DOM
  16. 2026-05-21
    price $370,000
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  17. 2026-05-21
    price $370,000 1182-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  18. 2026-05-21
    price $370,000 1180-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  19. 2026-05-06
    price $435,000 1182-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  20. 2026-05-06
    price $435,000
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  21. 2026-05-06
    price $435,000 1180-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  22. 2026-03-13
    price $440,000 1182-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  23. 2026-03-13
    price $440,000
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  24. 2026-03-13
    price $440,000 1180-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  25. 2026-01-16
    price $450,000 1182-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  26. 2026-01-16
    price $450,000
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  27. 2026-01-16
    price $450,000 1180-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  28. 2025-12-16
    price $475,000 1182-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  29. 2025-12-16
    price $475,000
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  30. 2025-12-16
    price $475,000 1180-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  31. 2025-11-13
    listed $490,000 Active 1182-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  32. 2025-11-13
    listed $490,000 Active 1180-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  33. 2025-11-13
    listed $490,000 Active
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  34. 2025-11-06
    historical $490,000 1180-char remark
    Show marketing remark (1180 chars)

    Welcome to 74 Beaverdale Lane in Willingboro - a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining. The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next moveschedule your private showing today!

  35. 2025-11-03
    historical $490,000 1182-char remark
    Show marketing remark (1182 chars)

    Welcome to 74 Beaverdale Lane in Willingboro " a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining.The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next move schedule your private showing today!

  36. 2025-11-03
    historical $490,000
    Show marketing remark (1182 chars)

    Welcome to 74 Beaverdale Lane in Willingboro " a spacious and versatile home with room to grow both inside and out! This expanded two-level layout offers 5 bedrooms and 2 full bathrooms, making it ideal for larger households or those needing extra space for guests, home offices, or hobbies. The main level features 3 bedrooms, 1 full bath, a cozy living room, a separate great room for entertaining, a well-appointed kitchen, and a convenient laundry room. Upstairs, you'll find 2 additional bedrooms and a second full bathroom, offering privacy and flexibility. Step outside to enjoy your large backyard oasis, perfect for gatherings, gardening, or quiet evenings under the stars. A charming gazebo adds character and provides a shaded retreat for relaxing or entertaining.The home also includes leased solar panels for just $60/month, offering energy savings and eco-conscious living (timeline details pending confirmation). Located in a friendly neighborhood with easy access to local schools, parks, shopping, and major highways, this home delivers comfort, space, and long-term value. Don't miss the chance to make this your next move schedule your private showing today!

  37. 2016-03-22
    soldstatus $93,000
  38. 2016-03-07
    soldstatus $93,000 Sold
  39. 2016-03-07
    soldstatus $93,000
  40. 2015-11-16
    status Under Contract
  41. 2015-11-12
    historical
  42. 2015-10-22
    price $99,900
  43. 2015-10-12
    price $103,000
  44. 2015-08-01
    listed $109,000 Active
  45. 2015-07-31
    listed $99,900
  46. 2014-04-10
    historical
  47. 2013-05-15
    listed $129,900
  48. 2009-04-10
    historical
  49. 2008-10-19
    listed $235,000
  50. 2002-03-20
    soldstatus $89,900

ⓘ 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
$6,599 · $550/mo
Projected year-2 tax
$7,906 · $659/mo
Expected delta
+$1,307/yr (+$109/mo · 19.8%)

ⓘ 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 ≥103°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
$43,680
− Mortgage interest
−$20,726
− Property taxes
−$6,599
− Insurance
−$1,850
− Repairs & maintenance
−$3,494
− Management
−$3,494
− Depreciation
−$10,764
Taxable loss
−$3,247
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$779
After-tax cash flow
$3,554/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
Willingboro Public School District
NCES district ID
3418000
Math proficiency
5% ▼ -11.00%
Reading proficiency
30% ▼ -1.00%
Median HH income
$67,064
Composite
17.37/100
National rank
#9074
State rank
#433 of 472 in NJ

Livability — Beverly

Score
76/100
State rank
#130
US rank
#3487

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Burlington County · 323,710 people
Metro
Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
Population (ZIP)
31,981
Household income
$98,178
Rent vs Own
15.8% rent · 84.2% own
Severe rent burden
342.0

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
Predominantly Black (66%)
Race & ethnicity
Black 66% Hispanic / Latino 15% Two or more races 14% White 10%
Hispanic origin (detail)
Puerto Rican 9% Dominican 2%
Common ancestry
Swiss 4% Romanian 2% Hispanic 1%
Foreign-born
15% · Canada, Jamaica
Languages at home
82% English-only · Spanish 10% French/Haitian/Cajun 2% Other Indo-European 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
▼ -273.52%
Current HPI
348.3441
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

+791.6% since first listed
38 events — show timeline
  • 2026-05-21 Price Changed $370,000 BRIGHT MLS
  • 2026-05-21 Price Changed $370,000 GSMLS
  • 2026-05-21 Price Changed $370,000 CJMLS
  • 2026-05-06 Price Changed $435,000 GSMLS
  • 2026-05-06 Price Changed $435,000 BRIGHT MLS
  • 2026-05-06 Price Changed $435,000 CJMLS
  • 2026-03-13 Price Changed $440,000 GSMLS
  • 2026-03-13 Price Changed $440,000 BRIGHT MLS
  • 2026-03-13 Price Changed $440,000 CJMLS
  • 2026-01-16 Price Changed $450,000 GSMLS
  • 2026-01-16 Price Changed $450,000 BRIGHT MLS
  • 2026-01-16 Price Changed $450,000 CJMLS
  • 2025-12-16 Price Changed $475,000 GSMLS
  • 2025-12-16 Price Changed $475,000 BRIGHT MLS
  • 2025-12-16 Price Changed $475,000 CJMLS
  • 2025-11-13 Listed $490,000 GSMLS
  • 2025-11-13 Listed $490,000 CJMLS
  • 2025-11-13 Listed $490,000 BRIGHT MLS
  • 2025-11-06 Coming Soon $490,000 CJMLS
  • 2025-11-03 Coming Soon $490,000 GSMLS
  • 2025-11-03 Coming Soon $490,000 BRIGHT MLS
  • 2016-03-22 Sold (Public Records) $93,000 Public Records
  • 2016-03-07 Sold (MLS) $93,000 BRIGHT MLS
  • 2016-03-07 Sold (MLS) $93,000 TREND
  • 2015-11-16 Pending TREND
  • 2015-11-12 Listing Removed BRIGHT MLS
  • 2015-10-22 Price Changed $99,900 TREND
  • 2015-10-12 Price Changed $103,000 TREND
  • 2015-08-01 Listed $109,000 TREND
  • 2015-07-31 Listed $99,900 BRIGHT MLS
  • 2014-04-10 Listing Removed BRIGHT MLS
  • 2013-05-15 Listed $129,900 BRIGHT MLS
  • 2009-04-10 Listing Removed BRIGHT MLS
  • 2008-10-19 Listed $235,000 BRIGHT MLS
  • 2002-03-20 Sold (Public Records) $89,900 Public Records
  • 2000-02-01 Listing Removed BRIGHT MLS
  • 1999-06-01 Listed $84,500 BRIGHT MLS
  • 1997-07-11 Sold (Public Records) $41,500 Public Records

Property tax history

+2.3%/yr

Latest (2025): $6,599 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…