CashFlowRE
Sign in Sign up
7810 Clark Rd Unit D88
B Composite 70.35
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$165,000

7810 Clark Rd Unit D88 · Severn, MD 20794
4 bd · 2.0 ba · 1,680 sqft · Manufactured · 56 Days on market
Built 1998 Good condition $98/sqft · 64% below area ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover comfort and style in this beautifully renovated double-wide 4-bed, 2-bath home, featuring a spacious layout and thoughtful upgrades throughout. The bright kitchen shines with stainless steel appliances, modern fixtures, a central island, and generous storage, creating an ideal hub for cooking and gathering. A cozy fireplace anchors the inviting living area, adding warmth and charm. The private primary suite offers a peaceful retreat with a luxurious soaking tub and ample closet space. Outside, enjoy the convenience of a detached shed for tools or hobbies, along with a 2-car driveway providing easy parking. This updated mobile home blends modern finishes with practical living, deliv

Key facts

  • Bright kitchen
  • Central island
  • 2-car driveway

Tags

RENOVATED DOUBLE-WIDEBRIGHT KITCHENSTAINLESS STEEL APPLIANCESCENTRAL ISLANDDETACHED SHED2-CAR DRIVEWAY

Property features AI

Finance

  • Financial info: Annual ground rent noted
  • HOA & community: Association fee billed annually; Condo/Coop fee billed monthly

Exterior

  • Parking: Driveway
  • Utilities: Public water; Public sewer; Electric for cooling and hot water; Natural gas heating
  • Home design: Manufactured home; Double wide mobile home; Excellent condition; Architectural shingle roof; Vinyl siding
  • Construction: Vinyl siding construction; Architectural shingle roof
  • Exterior features: Ground rent exists (100 years remaining); Land lease $815 per month (100 years remaining); Located outside city limits

Interior

  • Bedrooms: 4 bedrooms on main level
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: 90% forced air heating (natural gas); Central air conditioning (electric); Electric hot water
  • Interior features: Estimated living area; No 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 4-bed/2.0-bath manufactured listed at $165k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $165k).
  • Recommended offer: $160k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.9% vs local median 4.0% in Severn — 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 70/100 on livability (#175 in MD) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A-; Watch: schools D+, crime D+, amenities F.
  • Anne Arundel County Public Schools (suburban): math 20% / reading 37% proficiency, ranked #10 of 24 in MD (top 42%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 29 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,303 units permitted in Anne Arundel County in 2024 (299 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($116k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Anne Arundel County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $46k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $160,050 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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 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
2.00%
Cap rate
16.92%
Cash-on-cash
37.96%
DSCR
2.69
GRM
4.2

CMA / ARV

ARV (median comp)
$459,114
List price
$165,000
Delta
-64.06%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
34.0%
Equity multiple
2.44×
Total profit
$66,399
Equity at exit
$24,602
10-year hold
IRR
40.9%
Equity multiple
4.85×
Total profit
$177,885
Equity at exit
$14,266

Cash invested: $46,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
27 Tenant-Leaning
State Maryland
27 Tenant-Leaning · D+14
County
— inherits STATE
City
— inherits STATE
Failure-to-pay is dismissed if cured before judgment; Baltimore has just-cause; strict deposit rules.

ZIP-level market 20794

Home prices YoY
-34.4%
Active inventory
29
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$3,293 high interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$692
Net cashflow
$1,462

Break-even live

Break-even rent $1,443
Max offer price $165,000
Occupancy floor 51%

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
$41,250
Closing costs
$4,950
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2109 Piney Branch Cir Hanover, MD 1.0–3.0 1.0–2.0 979 $3,577 $3.65 2d 39 0.68mi
2013 Twisted Oak Pl Hanover, MD 4.0 3.5 2000 $3,300 $1.65 24d 1 0.68mi
2009 Twisted Oak Pl Hanover, MD 3.0 2.5 2000 $3,300 $1.65 24d 1 0.68mi
7735 Duncannon Ln Hanover, MD 3.0 3.0 1700 $3,300 $1.94 43d 1 0.85mi
1739 Theale Way Hanover, MD 3.0 2.5 2104 $3,200 $1.52 5d 1 0.96mi
1743 Theale Way Hanover, MD 3.0 2.5 2074 $3,250 $1.57 24d 1 0.96mi
2720 Fredericksburg Rd Hanover, MD 4.0 3.5 2218 $3,400 $1.53 22d 1 1.00mi
7811 Shannon's Glen Dr Jessup, MD 1.0–3.0 1.0–2.0 1231 $3,872 $3.14 2d 21 1.07mi
1707 Fieldstone Ct Hanover, MD 3.0 2.5 2100 $3,400 $1.62 22d 1 1.09mi
1432 Pangbourne Way Hanover, MD 3.0 2.5 2176 $3,050 $1.40 18d 1 1.41mi
1447 Pangbourne Way Hanover, MD 4.0 3.5 1450 $2,800 $1.93 43d 1 1.41mi
3929 Small Roundtop Rd Hanover, MD 3.0 3.5 1600 $3,100 $1.94 43d 1 1.45mi

Listing history 16 events

  1. 2026-06-18
    days on market $165,000 Active 56 DOM
  2. 2026-06-17
    days on market $165,000 Active 55 DOM
  3. 2026-06-16
    days on market $165,000 Active 54 DOM
  4. 2026-06-15
    days on market $165,000 Active 53 DOM
  5. 2026-06-13
    pricedays on market $165,000 Active 51 DOM
  6. 2026-06-09
    days on market $169,900 Active 47 DOM
  7. 2026-06-08
    days on market $169,900 Active 46 DOM
  8. 2026-06-07
    days on market $169,900 Active 45 DOM
  9. 2026-06-04
    days on market $169,900 Active 42 DOM
  10. 2026-06-03
    days on market $169,900 Active 41 DOM
  11. 2026-06-02
    days on market $169,900 Active 40 DOM
  12. 2026-06-01
    days on market $169,900 Active 39 DOM
  13. 2026-05-31
    pricedays on market $169,900 Active 38 DOM
  14. 2026-04-23
    historical
  15. 2026-04-23
    listed $179,900 Active 1086-char remark
  16. 2025-12-03
    listed $179,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$39,521
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$3,162
− Management
−$3,162
− Depreciation
−$4,800
Taxable income
$15,855
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,805
After-tax cash flow
$13,733/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This beautifully renovated double-wide home offers a spacious layout and modern finishes, making it an ideal choice for both resale and rental.

Value-add opportunities

  • Resale Paint exterior trim — Enhances curb appeal
  • Rental Clean gutters — Keeps property in good condition

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior trim — Enhances curb appeal
  • Rental Clean gutters — Keeps property in good condition

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Anne Arundel County Public Schools
NCES district ID
2400060
Math proficiency
20% ▼ -21.00%
Reading proficiency
37% ▼ -13.00%
Median HH income
$87,880
Composite
28.52/100
National rank
#6733
State rank
#10 of 24 in MD

Livability — Severn

Score
70/100
State rank
#175
US rank
#7833

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Severn, MD
County
Howard County · 282,651 people
City population
37,118
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
16,814
Household income
$116,406
Rent vs Own
37.9% rent · 62.1% own
Severe rent burden
255.0

Population outlook (Anne Arundel County) Hauer SSP2

Today (2025)
617,384 people
By 2030
642,094 · +4.0%
By 2040
686,621 · +11.2%
By 2050
723,031 · +17.1%
By 2075
809,346 · +31.1%
By 2100
837,658 · +35.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Black 44% White 32% Hispanic / Latino 13% Asian 7% Two or more races 7% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 2%
Common ancestry
Romanian 1% Slovak 1% Iranian 1%
Foreign-born
13% · Canada, Philippines, Jamaica
Languages at home
80% English-only · Spanish 11% Other Indo-European 4% Other Asian/Pacific 1%

Political lean MEDSL · Anne Arundel

2024 margin
D (+13.9) · D 55.7% · R 41.7% · Other 2.6%
2008→2024 swing
+15.7pp toward D · 2008: -1.8pp · 2024: 13.9pp
All cycles
2024: D+13.9 2020: D+14.5 2016: D+0.7 2012: R+0.9 2008: R+1.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -148.91%
Current HPI
283.5564
Rent YoY
Metro
Baltimore-Columbia-Towson, MD
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

-8.3% since first listed
5 events — show timeline
  • 2026-06-12 Price Changed $165,000 BRIGHT MLS
  • 2026-05-30 Price Changed $169,900 BRIGHT MLS
  • 2026-04-23 Listing Removed BRIGHT MLS
  • 2026-04-23 Listed $179,900 BRIGHT MLS
  • 2025-12-03 Listed $179,900 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…