CashFlowRE
Sign in Sign up
1915 Old Taneytown Rd
C- Composite 53.72
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 +17.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.4/10.0
  • 1% rule +3.8/10.0
  • Schools +3.7/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

1915 Old Taneytown Rd · Westminster, MD 21158
3 bd · 1.0 ba · 1,800 sqft · SingleFamily public records · 96 Days on market
Built 1800 6,011 sqft lot $153/sqft · 31% below area Est $401k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BRING ANY AND ALL OFFERS! SELLER IS SUPER MOTIVATED!!!!!Discover the perfect blend of historic character and modern luxury in this completely renovated home, conveniently located on a quiet street corner in Westminster. From the moment you step inside, you’ll be struck by the bright, open feel, highlighted by brand-new flooring and fresh, neutral paint throughout. The main level is designed for effortless living and entertaining, featuring both a formal living room and a relaxed family room space. The heart of the home is the sparkling, brand-new kitchen, ready for you to create culinary memories. A full, beautifully updated bathroom on this level includes a convenient main-floor laundry, adding a touch of practical luxury. Upstairs, three spacious and private bedrooms offer peaceful retreats for every member of the household. Every detail has been thoughtfully addressed—from the conversion to modern drywall to the installation of new light fixtures. Outside, a newly added parking pad provides ample off-street parking. Major systems have been updated and verified, including a passed septic inspection, offering you complete peace of mind. This is more than just a house—it's a turnkey opportunity for a fresh start in a home where all the work has been done for you. Don’t miss your chance to own this incredible, low-maintenance property. Schedule your private showing today!

Key facts

  • Relaxed family room
  • Fresh neutral paint
  • Brand new flooring

Tags

COMPLETELY RENOVATED HOMEBRAND NEW FLOORINGFRESH NEUTRAL PAINTFORMAL LIVING ROOMRELAXED FAMILY ROOMSPARKLING BRAND NEW KITCHEN

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $201 ($2k/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 $242k (12.1% below list).
  • Recommended offer: $242k (12.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 2.5% in Westminster — 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 (#176 in MD) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+; Watch: schools C-, amenities C-, commute F.
  • Carroll County Public Schools (suburban): math 32% / reading 47% proficiency, ranked #2 of 24 in MD (top 8%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 76 active listings in the ZIP; solid renter incomes; 156 units permitted in Carroll County in 2024 (12 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Carroll County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 96 days — a 9% lower offer ($250k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $75k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $125k; list at $275k implies a 120% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1800 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $241,840 (12.1% below list)

Questions for the listing agent

  1. It's been on market 96 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 1800 — 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. 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
0.88%
Cap rate
7.17%
Cash-on-cash
3.14%
DSCR
1.14
GRM
9.5

CMA / ARV

ARV (median comp)
$401,200
List price
$275,000
Delta
-31.46%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2032 Frizzellburg Rd 0.30mi 2/2.0 (-1) 1,608 (-11%) 19mo $375,000 $233 44

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
-11.4%
Equity multiple
0.59×
Total profit
$-31,817
Equity at exit
$41,003
10-year hold
IRR
-2.2%
Equity multiple
0.85×
Total profit
$-11,519
Equity at exit
$23,777

Cash invested: $77,000 (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 21158

Active inventory
76
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,418 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$152 /mo · $1,829/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$508
Net cashflow
$201

Break-even live

Break-even rent $2,163
Max offer price $275,000
Occupancy floor 87%

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
$68,750
Closing costs
$8,250
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.

Listing history 19 events

  1. 2026-06-13
    days on market $275,000 Active 96 DOM
  2. 2026-06-09
    days on market $275,000 Active 92 DOM
  3. 2026-06-08
    days on market $275,000 Active 91 DOM
  4. 2026-06-07
    days on market $275,000 Active 90 DOM
  5. 2026-06-04
    days on market $275,000 Active 87 DOM
  6. 2026-06-03
    days on market $275,000 Active 86 DOM
  7. 2026-06-02
    days on market $275,000 Active 85 DOM
  8. 2026-06-01
    days on market $275,000 Active 84 DOM
  9. 2026-05-31
    days on market $275,000 Active 83 DOM
  10. 2026-05-13
    price $295,000 1417-char remark
    Show marketing remark (1417 chars)

    BRING ANY AND ALL OFFERS! SELLER IS SUPER MOTIVATED!!!!!Discover the perfect blend of historic character and modern luxury in this completely renovated home, conveniently located on a quiet street corner in Westminster. From the moment you step inside, you’ll be struck by the bright, open feel, highlighted by brand-new flooring and fresh, neutral paint throughout. The main level is designed for effortless living and entertaining, featuring both a formal living room and a relaxed family room space. The heart of the home is the sparkling, brand-new kitchen, ready for you to create culinary memories. A full, beautifully updated bathroom on this level includes a convenient main-floor laundry, adding a touch of practical luxury. Upstairs, three spacious and private bedrooms offer peaceful retreats for every member of the household. Every detail has been thoughtfully addressed—from the conversion to modern drywall to the installation of new light fixtures. Outside, a newly added parking pad provides ample off-street parking. Major systems have been updated and verified, including a passed septic inspection, offering you complete peace of mind. This is more than just a house—it's a turnkey opportunity for a fresh start in a home where all the work has been done for you. Don’t miss your chance to own this incredible, low-maintenance property. Schedule your private showing today!

  11. 2026-05-06
    price $299,995 1417-char remark
    Show marketing remark (1417 chars)

    BRING ANY AND ALL OFFERS! SELLER IS SUPER MOTIVATED!!!!!Discover the perfect blend of historic character and modern luxury in this completely renovated home, conveniently located on a quiet street corner in Westminster. From the moment you step inside, you’ll be struck by the bright, open feel, highlighted by brand-new flooring and fresh, neutral paint throughout. The main level is designed for effortless living and entertaining, featuring both a formal living room and a relaxed family room space. The heart of the home is the sparkling, brand-new kitchen, ready for you to create culinary memories. A full, beautifully updated bathroom on this level includes a convenient main-floor laundry, adding a touch of practical luxury. Upstairs, three spacious and private bedrooms offer peaceful retreats for every member of the household. Every detail has been thoughtfully addressed—from the conversion to modern drywall to the installation of new light fixtures. Outside, a newly added parking pad provides ample off-street parking. Major systems have been updated and verified, including a passed septic inspection, offering you complete peace of mind. This is more than just a house—it's a turnkey opportunity for a fresh start in a home where all the work has been done for you. Don’t miss your chance to own this incredible, low-maintenance property. Schedule your private showing today!

  12. 2026-04-28
    price $299,999 1417-char remark
    Show marketing remark (1417 chars)

    BRING ANY AND ALL OFFERS! SELLER IS SUPER MOTIVATED!!!!!Discover the perfect blend of historic character and modern luxury in this completely renovated home, conveniently located on a quiet street corner in Westminster. From the moment you step inside, you’ll be struck by the bright, open feel, highlighted by brand-new flooring and fresh, neutral paint throughout. The main level is designed for effortless living and entertaining, featuring both a formal living room and a relaxed family room space. The heart of the home is the sparkling, brand-new kitchen, ready for you to create culinary memories. A full, beautifully updated bathroom on this level includes a convenient main-floor laundry, adding a touch of practical luxury. Upstairs, three spacious and private bedrooms offer peaceful retreats for every member of the household. Every detail has been thoughtfully addressed—from the conversion to modern drywall to the installation of new light fixtures. Outside, a newly added parking pad provides ample off-street parking. Major systems have been updated and verified, including a passed septic inspection, offering you complete peace of mind. This is more than just a house—it's a turnkey opportunity for a fresh start in a home where all the work has been done for you. Don’t miss your chance to own this incredible, low-maintenance property. Schedule your private showing today!

  13. 2026-04-13
    price $335,000 1417-char remark
    Show marketing remark (1417 chars)

    BRING ANY AND ALL OFFERS! SELLER IS SUPER MOTIVATED!!!!!Discover the perfect blend of historic character and modern luxury in this completely renovated home, conveniently located on a quiet street corner in Westminster. From the moment you step inside, you’ll be struck by the bright, open feel, highlighted by brand-new flooring and fresh, neutral paint throughout. The main level is designed for effortless living and entertaining, featuring both a formal living room and a relaxed family room space. The heart of the home is the sparkling, brand-new kitchen, ready for you to create culinary memories. A full, beautifully updated bathroom on this level includes a convenient main-floor laundry, adding a touch of practical luxury. Upstairs, three spacious and private bedrooms offer peaceful retreats for every member of the household. Every detail has been thoughtfully addressed—from the conversion to modern drywall to the installation of new light fixtures. Outside, a newly added parking pad provides ample off-street parking. Major systems have been updated and verified, including a passed septic inspection, offering you complete peace of mind. This is more than just a house—it's a turnkey opportunity for a fresh start in a home where all the work has been done for you. Don’t miss your chance to own this incredible, low-maintenance property. Schedule your private showing today!

  14. 2026-04-03
    price $345,000 1417-char remark
    Show marketing remark (1417 chars)

    BRING ANY AND ALL OFFERS! SELLER IS SUPER MOTIVATED!!!!!Discover the perfect blend of historic character and modern luxury in this completely renovated home, conveniently located on a quiet street corner in Westminster. From the moment you step inside, you’ll be struck by the bright, open feel, highlighted by brand-new flooring and fresh, neutral paint throughout. The main level is designed for effortless living and entertaining, featuring both a formal living room and a relaxed family room space. The heart of the home is the sparkling, brand-new kitchen, ready for you to create culinary memories. A full, beautifully updated bathroom on this level includes a convenient main-floor laundry, adding a touch of practical luxury. Upstairs, three spacious and private bedrooms offer peaceful retreats for every member of the household. Every detail has been thoughtfully addressed—from the conversion to modern drywall to the installation of new light fixtures. Outside, a newly added parking pad provides ample off-street parking. Major systems have been updated and verified, including a passed septic inspection, offering you complete peace of mind. This is more than just a house—it's a turnkey opportunity for a fresh start in a home where all the work has been done for you. Don’t miss your chance to own this incredible, low-maintenance property. Schedule your private showing today!

  15. 2026-03-09
    listed $350,000 Active 1417-char remark
    Show marketing remark (1417 chars)

    BRING ANY AND ALL OFFERS! SELLER IS SUPER MOTIVATED!!!!!Discover the perfect blend of historic character and modern luxury in this completely renovated home, conveniently located on a quiet street corner in Westminster. From the moment you step inside, you’ll be struck by the bright, open feel, highlighted by brand-new flooring and fresh, neutral paint throughout. The main level is designed for effortless living and entertaining, featuring both a formal living room and a relaxed family room space. The heart of the home is the sparkling, brand-new kitchen, ready for you to create culinary memories. A full, beautifully updated bathroom on this level includes a convenient main-floor laundry, adding a touch of practical luxury. Upstairs, three spacious and private bedrooms offer peaceful retreats for every member of the household. Every detail has been thoughtfully addressed—from the conversion to modern drywall to the installation of new light fixtures. Outside, a newly added parking pad provides ample off-street parking. Major systems have been updated and verified, including a passed septic inspection, offering you complete peace of mind. This is more than just a house—it's a turnkey opportunity for a fresh start in a home where all the work has been done for you. Don’t miss your chance to own this incredible, low-maintenance property. Schedule your private showing today!

  16. 2025-11-19
    historical
  17. 2025-11-01
    listed $175,000 Active
  18. 2025-10-28
    historical
  19. 2025-09-30
    soldstatus $125,000

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

Tax reassessment forecast MD · Partial reset (capped growth)

Current annual tax
$1,829 · $152/mo
Projected year-2 tax
$2,413 · $201/mo
Expected delta
+$584/yr (+$49/mo · 31.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 14% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$29,021
− Mortgage interest
−$15,404
− Property taxes
−$1,829
− Insurance
−$1,375
− Repairs & maintenance
−$2,322
− Management
−$2,322
− Depreciation
−$8,000
Taxable loss
−$2,231
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$535
After-tax cash flow
$2,952/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
Carroll County Public Schools
NCES district ID
2400210
Math proficiency
32% ▼ -25.00%
Reading proficiency
47% ▼ -16.00%
Median HH income
$84,594
Composite
37.33/100
National rank
#4441
State rank
#2 of 24 in MD

Livability — Westminster

Score
70/100
State rank
#176
US rank
#7864

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Carroll County · 100,325 people
City population
61,067
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
22,083
Household income
$109,827
Rent vs Own
20.8% rent · 79.2% own
Severe rent burden
374.0

Population outlook (Carroll County) Hauer SSP2

Today (2025)
169,677 people
By 2030
169,605 · +-0.0%
By 2040
166,205 · -2.0%
By 2050
158,312 · -6.7%
By 2075
143,013 · -15.7%
By 2100
122,431 · -27.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 5% Black 5% Hispanic / Latino 4% Asian 2%
Common ancestry
Romanian 5% Slovak 3% Italian 2%
Foreign-born
4% · Canada, China, Vietnam
Languages at home
94% English-only · Spanish 2% Other Indo-European 2% French/Haitian/Cajun 1%

Political lean MEDSL · Carroll

2024 margin
Strong R (+24.9) · D 36.2% · R 61.2% · Other 2.6%
2008→2024 swing
+6.2pp toward D · 2008: -31.2pp · 2024: -24.9pp
All cycles
2024: R+24.9 2020: R+23.7 2016: R+36.9 2012: R+34.0 2008: R+31.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -189.59%
Current HPI
273.9044
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

+136.0% since first listed
10 events — show timeline
  • 2026-05-13 Price Changed $295,000 BRIGHT MLS
  • 2026-05-06 Price Changed $299,995 BRIGHT MLS
  • 2026-04-28 Price Changed $299,999 BRIGHT MLS
  • 2026-04-13 Price Changed $335,000 BRIGHT MLS
  • 2026-04-03 Price Changed $345,000 BRIGHT MLS
  • 2026-03-09 Listed $350,000 BRIGHT MLS
  • 2025-11-19 Listing Removed BRIGHT MLS
  • 2025-11-01 Listed $175,000 BRIGHT MLS
  • 2025-10-28 Coming Soon BRIGHT MLS
  • 2025-09-30 Sold (Public Records) $125,000 Public Records

Property tax history

-0.3%/yr

Latest (2025): $1,829 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…