CashFlowRE
Sign in Sign up
14214 Clear View Dr SW
B- Composite 69.69
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
  • Rent growth +5.0/5.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$65,000

14214 Clear View Dr SW · Cresaptown, MD 21502
2 bd · 1.0 ba · 1,116 sqft · Manufactured public records · 95 Days on market
Built 1977 7,701 sqft lot $58/sqft · 54% below area

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

Listing remarks MLS

MOBILE HOME WITH ADDITION. CRAWL SPACE WITH CONCRETE FLOOR TIED INTO HOME. WELL CONSTRUCTED. STORAGE SHED WITH WORKSHOP. PLENTY OF OFF STREET PARKING. RECENT SURVEY ON LARGE FENCED LOT. 2 CLOSED IN PORCHES WITH NEW STEPS. REMODELED KITCHEN WITH NEW CABINET FRONTS, LIGHTS, ETC. REMODELED BATH. HUNTER DOUGLAS BLINDS THRU-OUT. ALL APPLIANCES CONVEY. SOME FURNISHINGS CONVEY. LOT SIZE: 61 X 130.

Key facts

  • 7,701 sq ft lot
  • 2 parking spots
  • Built 1977

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 2-bed/1.0-bath manufactured listed at $65k.

Deal economics

  • At list price, monthly cash flow is $489 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $59k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#411 in MD) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: employment C-, schools F, crime F.
  • Allegany County Public Schools (other): math 15% / reading 30% proficiency, ranked #18 of 24 in MD (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+10.9%/yr); 235 active listings in the ZIP; 24 units permitted in Allegany County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Allegany County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 27y ago; this cycle's ask has dropped $14k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $31k; list at $65k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $59,150 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F 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?
  7. 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.
  8. 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.
  9. 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
1.76%
Cap rate
15.32%
Cash-on-cash
32.23%
DSCR
2.43
GRM
4.7

CMA / ARV

ARV (median comp)
$139,797
List price
$65,000
Delta
-53.50%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
32.6%
Equity multiple
2.46×
Total profit
$26,623
Equity at exit
$9,692
10-year hold
IRR
42.2%
Equity multiple
5.98×
Total profit
$90,691
Equity at exit
$5,620

Cash invested: $18,200 (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 21502

Home prices YoY
-17.4%
Rents YoY
10.9%
Active inventory
235
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,141 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$45 /mo · $534/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$489

Break-even live

Break-even rent $522
Max offer price $65,000
Occupancy floor 52%

Sensitivity live

Price -10% $526 -5% $507 +0% $489 +5% $470 +10% $452
Rent -10% $399 -5% $444 +0% $489 +5% $534 +10% $579
Rate -1.0pp $522 -0.5pp $505 base $489 +0.5pp $472 +1.0pp $455

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
$16,250
Closing costs
$1,950
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.

Listing history 16 events

  1. 2026-06-09
    status $65,000 Pending 95 DOM
  2. 2026-06-08
    days on market $65,000 Active 95 DOM
  3. 2026-06-07
    days on market $65,000 Active 94 DOM
  4. 2026-06-02
    days on market $65,000 Active 89 DOM
  5. 2026-06-01
    days on market $65,000 Active 88 DOM
  6. 2026-05-31
    days on market $65,000 Active 87 DOM
  7. 2026-05-30
    days on market $65,000 Active 86 DOM
  8. 2026-05-07
    price $65,000
  9. 2026-03-05
    listed $79,000 Active
  10. 2004-09-14
    soldstatus $31,000 393-char remark
    Show marketing remark (393 chars)

    MOBILE HOME WITH ADDITION. CRAWL SPACE WITH CONCRETE FLOOR TIED INTO HOME. WELL CONSTRUCTED. STORAGE SHED WITH WORKSHOP. PLENTY OF OFF STREET PARKING. RECENT SURVEY ON LARGE FENCED LOT. 2 CLOSED IN PORCHES WITH NEW STEPS. REMODELED KITCHEN WITH NEW CABINET FRONTS, LIGHTS, ETC. REMODELED BATH. HUNTER DOUGLAS BLINDS THRU-OUT. ALL APPLIANCES CONVEY. SOME FURNISHINGS CONVEY. LOT SIZE: 61 X 130.

  11. 2004-08-23
    historical 393-char remark
    Show marketing remark (393 chars)

    MOBILE HOME WITH ADDITION. CRAWL SPACE WITH CONCRETE FLOOR TIED INTO HOME. WELL CONSTRUCTED. STORAGE SHED WITH WORKSHOP. PLENTY OF OFF STREET PARKING. RECENT SURVEY ON LARGE FENCED LOT. 2 CLOSED IN PORCHES WITH NEW STEPS. REMODELED KITCHEN WITH NEW CABINET FRONTS, LIGHTS, ETC. REMODELED BATH. HUNTER DOUGLAS BLINDS THRU-OUT. ALL APPLIANCES CONVEY. SOME FURNISHINGS CONVEY. LOT SIZE: 61 X 130.

  12. 2004-05-11
    listed $35,000 393-char remark
    Show marketing remark (393 chars)

    MOBILE HOME WITH ADDITION. CRAWL SPACE WITH CONCRETE FLOOR TIED INTO HOME. WELL CONSTRUCTED. STORAGE SHED WITH WORKSHOP. PLENTY OF OFF STREET PARKING. RECENT SURVEY ON LARGE FENCED LOT. 2 CLOSED IN PORCHES WITH NEW STEPS. REMODELED KITCHEN WITH NEW CABINET FRONTS, LIGHTS, ETC. REMODELED BATH. HUNTER DOUGLAS BLINDS THRU-OUT. ALL APPLIANCES CONVEY. SOME FURNISHINGS CONVEY. LOT SIZE: 61 X 130.

  13. 1999-07-27
    soldstatus $35,000
  14. 1999-06-17
    historical
  15. 1999-05-12
    listed $36,000
  16. 1996-06-25
    soldstatus $25,000

ⓘ 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
$534 · $45/mo
Projected year-2 tax
$621 · $52/mo
Expected delta
+$87/yr (+$7/mo · 16.3%)

ⓘ 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 ≥101°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$13,691
− Mortgage interest
−$3,641
− Property taxes
−$534
− Insurance
−$325
− Repairs & maintenance
−$1,095
− Management
−$1,095
− Depreciation
−$1,891
Taxable income
$5,109
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,226
After-tax cash flow
$4,640/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
Allegany County Public Schools
NCES district ID
2400030
Math proficiency
15% ▼ -26.00%
Reading proficiency
30% ▼ -20.00%
Median HH income
$39,760
Composite
18.95/100
National rank
#8854
State rank
#18 of 24 in MD

Livability — Cresaptown

Score
56/100
State rank
#411
US rank
#22931

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cresaptown, MD
County
Allegany County · 41,015 people
Metro
Cumberland, MD-WV
Population (ZIP)
41,015
Household income
$60,725
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
824.0

Population outlook (Allegany County) Hauer SSP2

Today (2025)
68,778 people
By 2030
66,766 · -2.9%
By 2040
62,784 · -8.7%
By 2050
59,179 · -14.0%
By 2075
50,732 · -26.2%
By 2100
40,837 · -40.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 9% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Slovak 3% Romanian 2% Italian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Allegany

2024 margin
Solid R (+40.3) · D 28.9% · R 69.2% · Other 2.0%
2008→2024 swing
-14.4pp toward R · 2008: -25.9pp · 2024: -40.3pp
All cycles
2024: R+40.3 2020: R+38.3 2016: R+48.0 2012: R+32.9 2008: R+25.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.33%
Current HPI
258.6676
Rent YoY
▲ 10.88%
Metro
Cumberland, MD-WV
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

+160.0% since first listed
9 events — show timeline
  • 2026-05-07 Price Changed $65,000 BRIGHT MLS
  • 2026-03-05 Listed $79,000 BRIGHT MLS
  • 2004-09-14 Sold (MLS) $31,000 MRIS
  • 2004-08-23 Delisted MRIS
  • 2004-05-11 Listed $35,000 MRIS
  • 1999-07-27 Sold (MLS) $35,000 MRIS
  • 1999-06-17 Delisted MRIS
  • 1999-05-12 Listed $36,000 MRIS
  • 1996-06-25 Sold (Public Records) $25,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $534 · +18.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…