CashFlowRE
Sign in Sign up
319 N Liberty St 🏷️ Likely Rental
C- Composite 50.06
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 +15.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.6/10.0
  • Livability +3.8/5.0
  • 1% rule +3.5/10.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

319 N Liberty St · Centreville, MD 21617
3 bd · 1.0 ba · 1,362 sqft · SingleFamily public records · 60 Days on market
Built 1900 3,600 sqft lot Est $372k · 39% under

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

Listing remarks MLS

Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

Key facts

  • 3,600 sq ft lot
  • Built 1900
  • Listed 60 days

Property features AI

Finance

  • Other: Fee simple ownership

Exterior

  • Parking: Driveway parking; On-street parking
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Detached property; Effective remodel year 2024
  • Construction: Wood siding; Asphalt roof; Crawl space foundation
  • Exterior features: Property is within city limits; No tidal water

Interior

  • Kitchen: Kitchen included
  • Bedrooms: Three bedrooms on the upper level
  • Bathrooms: One full bathroom
  • Heating & cooling: Heat pump(s); Multi-unit ductless / mini-split cooling; Electric heating fuel; Electric hot water
  • Interior features: Living room; Dining room; Kitchen; No basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $225,000 price doesn't fit this home's estimated sale value (~$371,826) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $76 ($909/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 $192k (14.6% below list).
  • Recommended offer: $192k (14.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 2.0% in Centreville — 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 75/100 on livability (#102 in MD, #3,915 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: cost of living D+, amenities F, commute F.
  • Queen Anne'S County Public Schools (rural): math 22% / reading 39% proficiency, ranked #7 of 24 in MD (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Centreville Elementary School (560 students, 33% FRL); Centreville Middle School (math 12% / reading 40%, grade F, #91 of 225 statewide, top 42%, 481 students, 33% FRL); Queen Anne'S County High School (math 56% / reading 66%, grade C+, #65 of 222 statewide, top 31%, 1,209 students, 37% FRL).
  • Zoned-school proficiency averages 44% at this address vs 30% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Queen Anne'S County Public Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 86 active listings in the ZIP; 320 units permitted in Queen Anne's County in 2024 (56 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 $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 12y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $72k; list at $225k implies a 212% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 65% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $192,117 (14.6% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.85%
Cap rate
6.70%
Cash-on-cash
1.44%
DSCR
1.06
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$371,826
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
106 Turpins Ln 0.14mi 3/2.0 1,257 (-8%) 6mo $389,900 $310 71
708 Church Hill Rd 0.35mi 3/1.5 1,454 (+7%) 1mo $365,000 $251 69
114 S Commerce St 0.31mi 2/2.0 (-1) 1,392 (+2%) 5mo $200,000 $144 69
332 Holly St 0.55mi 3/1.0 1,336 (-2%) 9mo $365,000 $273 63
110 Holton St 0.63mi 3/2.5 1,296 (-5%) 2mo $360,000 $278 55
304 Commerce N 0.09mi 2/1.0 (-1) 1,206 (-12%) 23mo $138,000 $114 53
105 Chestnut St 0.42mi 3/1.5 1,260 (-8%) 20mo $399,950 $317 50
308 Oak St 0.57mi 3/2.5 1,450 (+6%) 9mo $380,000 $262 49
132 Spring St 0.62mi 3/2.5 1,522 (+12%) 3mo $425,000 $279 43
109 Hammond St 0.59mi 4/1.0 (+1) 1,268 (-7%) 18mo $245,000 $193 41
362 Kidwell Ave 0.65mi 3/2.0 1,490 (+9%) 23mo $409,900 $275 30

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
-14.0%
Equity multiple
0.50×
Total profit
$-31,673
Equity at exit
$33,548
10-year hold
IRR
-5.2%
Equity multiple
0.66×
Total profit
$-21,529
Equity at exit
$19,454

Cash invested: $63,000 (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 21617

Home prices YoY
-9.0%
Active inventory
86
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,921 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$168 /mo · $2,019/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$403
Net cashflow
$76

Break-even live

Break-even rent $1,825
Max offer price $225,000
Occupancy floor 91%

Sensitivity live

Price -10% $203 -5% $139 +0% $76 +5% $12 +10% $-52
Rent -10% $-76 -5% $0 +0% $76 +5% $152 +10% $228
Rate -1.0pp $189 -0.5pp $133 base $76 +0.5pp $17 +1.0pp $-42

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
$56,250
Closing costs
$6,750
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 37 events

  1. 2026-06-21
    days on market $225,000 Active 60 DOM
  2. 2026-06-18
    days on market $225,000 Active 57 DOM
  3. 2026-06-17
    days on market $225,000 Active 56 DOM
  4. 2026-06-16
    days on market $225,000 Active 55 DOM
  5. 2026-06-15
    days on market $225,000 Active 54 DOM
  6. 2026-06-13
    days on market $225,000 Active 52 DOM
  7. 2026-06-09
    days on market $225,000 Active 48 DOM
  8. 2026-06-08
    days on market $225,000 Active 47 DOM
  9. 2026-06-07
    days on market $225,000 Active 46 DOM
  10. 2026-06-04
    days on market $225,000 Active 43 DOM
  11. 2026-06-03
    days on market $225,000 Active 42 DOM
  12. 2026-06-02
    days on market $225,000 Active 41 DOM
  13. 2026-06-01
    days on market $225,000 Active 40 DOM
  14. 2026-05-31
    days on market $225,000 Active 39 DOM
  15. 2026-04-23
    status Active
  16. 2026-04-10
    historical
  17. 2026-04-10
    listed $225,000 Active
  18. 2026-03-26
    historical $225,000
  19. 2022-07-20
    soldstatus $72,000
  20. 2022-07-02
    price $72,000 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  21. 2022-07-01
    soldstatus $72,000 Closed 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  22. 2022-05-07
    historical Active Under Contract 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  23. 2022-04-28
    price $79,500 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  24. 2022-04-26
    status Active 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  25. 2022-04-24
    historical Active Under Contract 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  26. 2022-04-14
    price $89,500 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  27. 2022-03-31
    price $99,500 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  28. 2022-03-01
    price $109,900 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  29. 2022-01-11
    status Active 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  30. 2021-11-18
    historical Active Under Contract 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  31. 2021-11-05
    price $119,500 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  32. 2021-10-08
    listed $139,500 Active 438-char remark
    Show marketing remark (438 chars)

    Why rent when you can own this home! Wonderful opportunity for a first time home buyer! With a little love, this 3 bedroom, 1 bath could be a beautiful home. Tax assessment value of $135,333, Also a great opportunity for an investor with the potential to earn $1,200 in monthly rent. Located in the heart of Centreville, you’ll be close to restaurants grocery, schools parks, and boat launch! Don’t miss this opportunity!

  33. 2015-08-01
    historical Expired
  34. 2015-08-01
    historical
  35. 2014-01-15
    listed Active
  36. 2014-01-15
    listed $109,900
  37. 2005-03-03
    soldstatus $80,000

ⓘ 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
$2,019 · $168/mo
Projected year-2 tax
$2,236 · $186/mo
Expected delta
+$217/yr (+$18/mo · 10.7%)

ⓘ 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 8/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 65% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$23,054
− Mortgage interest
−$12,603
− Property taxes
−$2,019
− Insurance
−$1,125
− Repairs & maintenance
−$1,844
− Management
−$1,844
− Depreciation
−$6,545
Taxable loss
−$2,928
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$703
After-tax cash flow
$1,612/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
Queen Anne'S County Public Schools
NCES district ID
2400540
Math proficiency
22% ▼ -30.00%
Reading proficiency
39% ▼ -22.00%
Median HH income
$84,577
Composite
29.86/100
National rank
#6406
State rank
#7 of 24 in MD

Livability — Centreville

Score
75/100
State rank
#102
US rank
#3915

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Centreville, MD
Population (ZIP)
10,614

Population outlook (Queen Anne's County) Hauer SSP2

Today (2025)
51,149 people
By 2030
51,979 · +1.6%
By 2040
52,728 · +3.1%
By 2050
51,828 · +1.3%
By 2075
50,169 · -1.9%
By 2100
44,442 · -13.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Black 7% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Italian 3% Romanian 2% Slovak 2%
Foreign-born
3% · China, Canada
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Queen Anne's

2024 margin
Strong R (+27.8) · D 35.1% · R 62.9% · Other 2.1%
2008→2024 swing
-0.7pp no change · 2008: -27.1pp · 2024: -27.8pp
All cycles
2024: R+27.8 2020: R+26.5 2016: R+36.1 2012: R+30.1 2008: R+27.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.68%
Current HPI
248.7802
Rent YoY
Metro
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

+181.2% since first listed
23 events — show timeline
  • 2026-04-23 Relisted BRIGHT MLS
  • 2026-04-10 Listing Removed BRIGHT MLS
  • 2026-04-10 Listed $225,000 BRIGHT MLS
  • 2026-03-26 Coming Soon $225,000 BRIGHT MLS
  • 2022-07-20 Sold (Public Records) $72,000 Public Records
  • 2022-07-02 Price Changed $72,000 BRIGHT MLS
  • 2022-07-01 Sold (MLS) $72,000 BRIGHT MLS
  • 2022-05-07 Contingent BRIGHT MLS
  • 2022-04-28 Price Changed $79,500 BRIGHT MLS
  • 2022-04-26 Relisted BRIGHT MLS
  • 2022-04-24 Contingent BRIGHT MLS
  • 2022-04-14 Price Changed $89,500 BRIGHT MLS
  • 2022-03-31 Price Changed $99,500 BRIGHT MLS
  • 2022-03-01 Price Changed $109,900 BRIGHT MLS
  • 2022-01-11 Relisted BRIGHT MLS
  • 2021-11-18 Contingent BRIGHT MLS
  • 2021-11-05 Price Changed $119,500 BRIGHT MLS
  • 2021-10-08 Listed $139,500 BRIGHT MLS
  • 2015-08-01 Listing Removed BRIGHT MLS
  • 2015-08-01 Delisted MRIS
  • 2014-01-15 Listed MRIS
  • 2014-01-15 Listed $109,900 BRIGHT MLS
  • 2005-03-03 Sold (Public Records) $80,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $2,019 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…