133 Maffitt St · Elkton, MD 21921

$145,000

3 bd · 1.0 ba · 1,168 sqft · Townhouse public records · 74 Days on market

Built 1850 2,047 sqft lot $124/sqft · 42% above area Est $102k · 42% over

---

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 +27.8/30.0
• DSCR +9.8/10.0
• 1% rule +7.1/10.0
• Livability +3.2/5.0
• Rent growth +3.1/5.0
• Condition / age +2.5/5.0
• Schools +2.2/10.0
• ARV discount +0.0/15.0
• Appreciation +0.0/10.0

Listing remarks MLS

Three bedroom one bath townhome in downtown Elkton now available! This home is tenant occupied and showings will be limited.

Key facts

• Built 1850
• Listed 73 days

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath townhouse listed at $145k.

Deal economics

• At list price, monthly cash flow is $442 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $145k).
• Recommended offer: $136k (6.0% below list) — sets the bar for market timing.
• Cap rate 10.0% vs local median 4.1% in Elkton — 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 65/100 on livability (#261 in MD) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: schools F, crime F, commute F.
• Cecil County Public Schools (rural): math 15% / reading 30% proficiency, ranked #15 of 24 in MD (top 62%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: Rents rising (+2.3%/yr); 204 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 563 units permitted in Cecil County in 2024 (330 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• At projected returns (-3.0% appreciation + 2.3% rent growth), your $41k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 74 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 28y ago; this cycle's ask has dropped $24k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $70k; list at $145k implies a 107% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1850 — 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 $136,300 (6.0% below list)

Questions for the listing agent

1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1850 — 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: 1.21% ✓
• Cap rate: 9.95%
• Cash-on-cash: 13.07%
• DSCR: 1.58
• GRM: 6.9

CMA / ARV

• ARV (median comp): $102,416
• List price: $145,000
• Delta: 41.58%
• Verdict: OVERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 7 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
132 Huntsman Dr	0.50mi	3/1.5	1,254 (+7%)	9mo	$187,000	$149	55
324 W Main St	0.27mi	4/2.0 (+1)	1,274 (+9%)	12mo	$235,000	$184	53
124 Huntsman Dr	0.52mi	4/1.5 (+1)	1,320 (+13%)	12mo	$190,000	$144	38
107 Huntsman Dr	0.56mi	3/1.5	1,320 (+13%)	15mo	$174,000	$132	37
255 Douglas St	0.75mi	3/2.5	1,280 (+10%)	7mo	$270,000	$211	37
132 Pheasant Dr	0.56mi	3/1.0	1,000 (-14%)	19mo	$135,000	$135	34
102 Quail Ct	0.58mi	3/1.0	1,000 (-14%)	19mo	$100,000	$100	33

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 · 2.32% rent growth · sell at horizon

5-year hold

• IRR: 2.2%
• Equity multiple: 1.09×
• Total profit: $3,468
• Equity at exit: $21,620

10-year hold

• IRR: 11.2%
• Equity multiple: 1.85×
• Total profit: $34,424
• Equity at exit: $12,537

Cash invested: $40,600 (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.

Methodology + full state rankings →

ZIP-level market 21921

• Rents YoY: 2.3%
• Active inventory: 204
• Price-to-rent: 6.9×

Monthly cashflow live

• Estimated rent: $1,752 medium
• Mortgage (P&I): −$760
• Tax from tax record: −$121 /mo · $1,456/yr
• Insurance: −$60
• HOA: −$0
• Vacancy / Maint / Mgmt: −$368
• Net cashflow: $442

Break-even live

Break-even rent $1,193

Max offer price $145,000

Occupancy floor 70%

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: $36,250
• Closing costs: $4,350
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
173 Hollingsworth Mnr Elkton, MD	2.0	1.0	700	$1,450	$2.07	5d	1	0.47mi
106 Gooseneck Ct Elkton, MD	3.0	1.0	1000	$1,550	$1.55	43d	1	0.59mi
266 Hollingsworth Mnr Elkton, MD	2.0	1.0	800	$1,350	$1.69	43d	1	0.65mi

Listing history 20 events

1. 2026-06-18
   days on market $145,000 Active 74 DOM
2. 2026-06-17
   days on market $145,000 Active 73 DOM
3. 2026-06-16
   days on market $145,000 Active 72 DOM
4. 2026-06-15
   days on market $145,000 Active 71 DOM
5. 2026-06-13
   days on market $145,000 Active 69 DOM
6. 2026-06-09
   days on market $145,000 Active 65 DOM
7. 2026-06-08
   days on market $145,000 Active 64 DOM
8. 2026-06-07
   days on market $145,000 Active 63 DOM
9. 2026-06-04
   days on market $145,000 Active 60 DOM
10. 2026-06-03
    days on market $145,000 Active 59 DOM
11. 2026-06-02
    days on market $145,000 Active 58 DOM
12. 2026-06-01
    days on market $145,000 Active 57 DOM
13. 2026-05-31
    days on market $145,000 Active 56 DOM
14. 2026-04-25
    price $149,000 124-char remark

    Show marketing remark (124 chars)

    Three bedroom one bath townhome in downtown Elkton now available! This home is tenant occupied and showings will be limited.

15. 2026-04-05
    listed $169,000 Active 124-char remark

    Show marketing remark (124 chars)

    Three bedroom one bath townhome in downtown Elkton now available! This home is tenant occupied and showings will be limited.

16. 2025-10-28
    soldstatus $70,000
17. 1998-10-13
    soldstatus $47,000
18. 1998-10-12
    soldstatus $47,000
19. 1998-09-08
    historical
20. 1998-08-06
    listed $49,000

ⓘ 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: $1,456 · $121/mo
• Projected year-2 tax: $1,518 · $126/mo
• Expected delta: +$62/yr (+$5/mo · 4.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
• 🔥 Wildfire 3/10 Moderate
• 🌡 Heat 7/10 Severe 7 d/yr ≥105°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 3 unhealthy d/yr today · 5 by 30 yrs out

Taxation est. · year 1

• Rental income: $21,028
• − Mortgage interest: −$8,122
• − Property taxes: −$1,456
• − Insurance: −$725
• − Repairs & maintenance: −$1,682
• − Management: −$1,682
• − Depreciation: −$4,218
• Taxable income: $3,142
• Est. tax owed @ 24.0%: −$754
• After-tax cash flow: $4,552/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: Cecil County Public Schools
• NCES district ID: 2400240
• Math proficiency: 15% ▼ -21.00%
• Reading proficiency: 30% ▼ -15.00%
• Median HH income: $66,544
• Composite: 21.51/100
• National rank: #8322
• State rank: #15 of 24 in MD

Livability — Elkton

• Score: 65/100
• State rank: #261
• US rank: #13293

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Elkton, MD
• County: Cecil County · 65,041 people
• City population: 45,527
• Metro: Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
• Population (ZIP): 45,527
• Household income: $85,775
• Rent vs Own: 30.2% rent · 69.8% own
• Severe rent burden: 1438.0

Population outlook (Cecil County) Hauer SSP2

• Today (2025): 105,877 people
• By 2030: 106,905 · +1.0%
• By 2040: 107,156 · +1.2%
• By 2050: 104,170 · -1.6%
• By 2075: 95,771 · -9.5%
• By 2100: 82,381 · -22.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (76%)
• Race & ethnicity: White 76% Black 9% Two or more races 8% Hispanic / Latino 6% Asian 2%
• Hispanic origin (detail): Mexican 2% Puerto Rican 2%
• Common ancestry: Romanian 6% Slovak 2% Italian 1%
• Foreign-born: 5% · Canada
• Languages at home: 92% English-only · Spanish 3% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Cecil

• 2024 margin: Solid R (+30.9) · D 33.5% · R 64.4% · Other 2.1%
• 2008→2024 swing: -16.3pp toward R · 2008: -14.6pp · 2024: -30.9pp
• All cycles: 2024: R+30.9 2020: R+26.6 2016: R+35.3 2012: R+20.4 2008: R+14.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -192.67%
• Current HPI: 253.7641
• Rent YoY: ▲ 2.32%
• Metro: Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
• State GDP YoY: ▲ 2.97%
• F500 in state: 12

Industry mix (Fortune 500 HQ in MD)

Industry	F500 HQs	Revenue
▸Aerospace / Defense	1	$71B
▸Utilities	1	$25B
▸Hotels	1	$24B
▸Consumer Goods	1	$7B
▸Real Estate	1	$6B
▸Chemicals	1	$2B

Price history

+204.1% since first listed

7 events — show timeline

• 2026-04-25 Price Changed $149,000 BRIGHT MLS
• 2026-04-05 Listed $169,000 BRIGHT MLS
• 2025-10-28 Sold (Public Records) $70,000 Public Records
• 1998-10-13 Sold (Public Records) $47,000 Public Records
• 1998-10-12 Sold (MLS) $47,000 MRIS
• 1998-09-08 Delisted — MRIS
• 1998-08-06 Listed $49,000 MRIS

Property tax history

+1.1%/yr

Latest (2025): $1,456 · +39.1% YoY. Source: county tax records.