CashFlowRE
Sign in Sign up
12802 Carousel Ct
F Composite 29.78
Why this score? — see what drove the F 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 +7.4/30.0
  • ARV discount +5.9/15.0
  • Rent growth +5.0/5.0
  • Livability +3.3/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • DSCR +1.5/10.0
  • Appreciation +0.0/10.0

$398,888

12802 Carousel Ct · Marlton, MD 20772
3 bd · 3.5 ba · 1,418 sqft · Townhouse public records · 61 Days on market
Built 1991 1,804 sqft lot $281/sqft · 55% above area Est $385k · at est. $183/mo HOA · 6% of rent

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

Listing remarks MLS

Beautifully updated and rarely available townhome in sought-after Brandywine Country offering 3 bedrooms, 3.5 baths, and versatile living space across three finished levels. Back on the market after multiple offers. Buyer financing fell through due to program funding, not property condition, and the home now features BRAND-NEW PLUMBING throughout, providing valuable peace of mind for the next owner. This charming residence features gleaming hardwood floors, a bay window, and a cozy wood-burning fireplace that creates a warm and inviting atmosphere. The bright kitchen offers stainless steel appliances, a breakfast bar, and flows seamlessly into the separate dining area, perfect for entertaining and everyday living. The spacious primary suite includes a custom bath with a jacuzzi tub, while the lower-level bedroom and full bath provide excellent flexibility for guests, a home office, or multi-generational living. Enjoy a quiet and conveniently located community near shopping and dining. LOW-RATE FHA ASSUMABLE LOAN AVAILABLE offering a potential opportunity for qualified buyers to save thousands. Contact Listing Agent for details regarding the loan assumption process.

Key facts

  • $183 HOA
  • 2 parking spots
  • Built 1991

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/3.5-bath townhouse listed at $399k.

Deal economics

  • At list price, monthly cash flow is $-517 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $308k (22.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $300k (24.7% below list).
  • Recommended offer: $300k (24.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#224 in MD) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+; Watch: amenities F, commute F, cost of living D-.
  • Prince George'S County Public Schools (suburban): math 8% / reading 24% proficiency, ranked #21 of 24 in MD (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Marlton Elementary (math 2% / reading 12%, grade F, #699 of 860 statewide, top 84%, 309 students, 62% FRL); James Madison Middle (math 4% / reading 27%, grade F, #190 of 225 statewide, top 85%, 873 students, 62% FRL); Frederick Douglass High (math 18% / reading 40%, grade F, #157 of 222 statewide, top 71%, 1,159 students, 47% FRL) — zoned schools at 57% FRL track the district average.
  • Market conditions: Rents rising fast (+9.8%/yr); 313 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,481 units permitted in Prince George's County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Prince George's County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($375k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 27y 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 $280k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wind risk, 25% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $300,260 (24.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.75%
Cap rate
4.74%
Cash-on-cash
-5.55%
DSCR
0.75
GRM
11.1

CMA / ARV

ARV (median comp)
$385,276
List price
$398,888
Delta
3.53%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12819 Carousel Ct 0.05mi 3/3.0 1,408 (-1%) 9mo $380,000 $270 87
12824 Town Center Way 0.19mi 3/2.5 1,504 (+6%) 2mo $400,000 $266 76
12608 Marlton Center Dr 0.30mi 4/3.5 (+1) 1,374 (-3%) 2mo $375,000 $273 75
8603 Sweet Rose Ct 0.30mi 3/2.5 1,384 (-2%) 8mo $410,000 $296 71
8500 Biscayne Ct 0.36mi 2/3.5 (-1) 1,468 (+4%) 4mo $365,000 $249 69
12921 Marlton Center Dr 0.28mi 3/2.5 1,360 (-4%) 9mo $420,000 $309 68
8401 Old Colony Dr S 0.32mi 3/2.5 1,558 (+10%) 5mo $375,000 $241 61
9093 Florin Way 0.59mi 3/1.5 1,378 (-3%) 1mo $340,000 $247 59
8604 Binghampton Pl 0.42mi 3/2.5 1,540 (+9%) 6mo $367,000 $238 57
8912 Woodstock Dr W 0.56mi 3/2.5 1,540 (+9%) 3mo $350,000 $227 53
8636 Binghampton Pl 0.49mi 3/2.5 1,540 (+9%) 9mo $355,000 $231 51
12528 Woodstock Dr E 0.48mi 4/2.5 (+1) 1,540 (+9%) 4mo $325,000 $211 51

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-20.1%
Equity multiple
0.27×
Total profit
$-81,565
Equity at exit
$59,475
10-year hold
IRR
-4.5%
Equity multiple
0.64×
Total profit
$-40,682
Equity at exit
$34,489

Cash invested: $111,689 (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 20772

Rents YoY
9.8%
Active inventory
313
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$3,003 high interval (Pro) →
Mortgage (P&I)
$2,092
Tax from tax record
$448 /mo · $5,375/yr
Insurance
$166
HOA
$183
Vacancy / Maint / Mgmt
$631
Net cashflow
$-517

Break-even live

Break-even rent $3,657
Max offer price $307,573
Occupancy floor

Sensitivity live

Price -10% $-291 -5% $-404 +0% $-517 +5% $-630 +10% $-743
Rent -10% $-754 -5% $-636 +0% $-517 +5% $-398 +10% $-280
Rate -1.0pp $-316 -0.5pp $-415 base $-517 +0.5pp $-620 +1.0pp $-725

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
$99,722
Closing costs
$11,967
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12825 Town Center Way Upper Marlboro, MD 3.0 2.5 1854 $2,900 $1.56 45d 1 0.13mi
8516 Grandhaven Ave Upper Marlboro, MD 3.0 2.5 1332 $2,900 $2.18 14d 1 0.15mi
12705 Town Center Way Upper Marlboro, MD 3.0 2.5 1240 $2,700 $2.18 20d 1 0.22mi
12902 Woods View St Upper Marlboro, MD 3.0 3.5 1360 $2,695 $1.98 14d 1 0.30mi
8605 Sweet Rose Ct Upper Marlboro, MD 3.0 3.5 1600 $3,200 $2.00 7d 1 0.30mi
8605 Sweet Rose Ct Upper Marlboro, MD 3.0 3.5 1600 $3,200 $2.00 1d 1 0.30mi
11904 N Marlton Ave Upper Marlboro, MD 4.0 3.0 1444 $2,900 $2.01 14d 1 0.36mi
12605 Trumbull Dr Upper Marlboro, MD 3.0 2.5 1422 $2,500 $1.76 7d 1 0.55mi
9023 Florin Way Upper Marlboro, MD 3.0 1.5 1268 $3,190 $2.52 45d 1 0.60mi
7223 Havre Turn Upper Marlboro, MD 2.0 2.0 1680 $2,650 $1.58 14d 1 1.27mi

HOA detail

Monthly dues
$183 · $2,196/yr

Listing history 42 events

  1. 2026-05-11
    status Active 1183-char remark
    Show marketing remark (1183 chars)

    Beautifully updated and rarely available townhome in sought-after Brandywine Country offering 3 bedrooms, 3.5 baths, and versatile living space across three finished levels. Back on the market after multiple offers. Buyer financing fell through due to program funding, not property condition, and the home now features BRAND-NEW PLUMBING throughout, providing valuable peace of mind for the next owner. This charming residence features gleaming hardwood floors, a bay window, and a cozy wood-burning fireplace that creates a warm and inviting atmosphere. The bright kitchen offers stainless steel appliances, a breakfast bar, and flows seamlessly into the separate dining area, perfect for entertaining and everyday living. The spacious primary suite includes a custom bath with a jacuzzi tub, while the lower-level bedroom and full bath provide excellent flexibility for guests, a home office, or multi-generational living. Enjoy a quiet and conveniently located community near shopping and dining. LOW-RATE FHA ASSUMABLE LOAN AVAILABLE offering a potential opportunity for qualified buyers to save thousands. Contact Listing Agent for details regarding the loan assumption process.

  2. 2026-03-19
    status Pending 1183-char remark
    Show marketing remark (1183 chars)

    Beautifully updated and rarely available townhome in sought-after Brandywine Country offering 3 bedrooms, 3.5 baths, and versatile living space across three finished levels. Back on the market after multiple offers. Buyer financing fell through due to program funding, not property condition, and the home now features BRAND-NEW PLUMBING throughout, providing valuable peace of mind for the next owner. This charming residence features gleaming hardwood floors, a bay window, and a cozy wood-burning fireplace that creates a warm and inviting atmosphere. The bright kitchen offers stainless steel appliances, a breakfast bar, and flows seamlessly into the separate dining area, perfect for entertaining and everyday living. The spacious primary suite includes a custom bath with a jacuzzi tub, while the lower-level bedroom and full bath provide excellent flexibility for guests, a home office, or multi-generational living. Enjoy a quiet and conveniently located community near shopping and dining. LOW-RATE FHA ASSUMABLE LOAN AVAILABLE offering a potential opportunity for qualified buyers to save thousands. Contact Listing Agent for details regarding the loan assumption process.

  3. 2026-03-11
    status Active 1183-char remark
    Show marketing remark (1183 chars)

    Beautifully updated and rarely available townhome in sought-after Brandywine Country offering 3 bedrooms, 3.5 baths, and versatile living space across three finished levels. Back on the market after multiple offers. Buyer financing fell through due to program funding, not property condition, and the home now features BRAND-NEW PLUMBING throughout, providing valuable peace of mind for the next owner. This charming residence features gleaming hardwood floors, a bay window, and a cozy wood-burning fireplace that creates a warm and inviting atmosphere. The bright kitchen offers stainless steel appliances, a breakfast bar, and flows seamlessly into the separate dining area, perfect for entertaining and everyday living. The spacious primary suite includes a custom bath with a jacuzzi tub, while the lower-level bedroom and full bath provide excellent flexibility for guests, a home office, or multi-generational living. Enjoy a quiet and conveniently located community near shopping and dining. LOW-RATE FHA ASSUMABLE LOAN AVAILABLE offering a potential opportunity for qualified buyers to save thousands. Contact Listing Agent for details regarding the loan assumption process.

  4. 2026-03-06
    historical Active Under Contract 1183-char remark
    Show marketing remark (1183 chars)

    Beautifully updated and rarely available townhome in sought-after Brandywine Country offering 3 bedrooms, 3.5 baths, and versatile living space across three finished levels. Back on the market after multiple offers. Buyer financing fell through due to program funding, not property condition, and the home now features BRAND-NEW PLUMBING throughout, providing valuable peace of mind for the next owner. This charming residence features gleaming hardwood floors, a bay window, and a cozy wood-burning fireplace that creates a warm and inviting atmosphere. The bright kitchen offers stainless steel appliances, a breakfast bar, and flows seamlessly into the separate dining area, perfect for entertaining and everyday living. The spacious primary suite includes a custom bath with a jacuzzi tub, while the lower-level bedroom and full bath provide excellent flexibility for guests, a home office, or multi-generational living. Enjoy a quiet and conveniently located community near shopping and dining. LOW-RATE FHA ASSUMABLE LOAN AVAILABLE offering a potential opportunity for qualified buyers to save thousands. Contact Listing Agent for details regarding the loan assumption process.

  5. 2026-02-13
    status Active 1183-char remark
    Show marketing remark (1183 chars)

    Beautifully updated and rarely available townhome in sought-after Brandywine Country offering 3 bedrooms, 3.5 baths, and versatile living space across three finished levels. Back on the market after multiple offers. Buyer financing fell through due to program funding, not property condition, and the home now features BRAND-NEW PLUMBING throughout, providing valuable peace of mind for the next owner. This charming residence features gleaming hardwood floors, a bay window, and a cozy wood-burning fireplace that creates a warm and inviting atmosphere. The bright kitchen offers stainless steel appliances, a breakfast bar, and flows seamlessly into the separate dining area, perfect for entertaining and everyday living. The spacious primary suite includes a custom bath with a jacuzzi tub, while the lower-level bedroom and full bath provide excellent flexibility for guests, a home office, or multi-generational living. Enjoy a quiet and conveniently located community near shopping and dining. LOW-RATE FHA ASSUMABLE LOAN AVAILABLE offering a potential opportunity for qualified buyers to save thousands. Contact Listing Agent for details regarding the loan assumption process.

  6. 2026-01-24
    historical Active Under Contract 1183-char remark
    Show marketing remark (1183 chars)

    Beautifully updated and rarely available townhome in sought-after Brandywine Country offering 3 bedrooms, 3.5 baths, and versatile living space across three finished levels. Back on the market after multiple offers. Buyer financing fell through due to program funding, not property condition, and the home now features BRAND-NEW PLUMBING throughout, providing valuable peace of mind for the next owner. This charming residence features gleaming hardwood floors, a bay window, and a cozy wood-burning fireplace that creates a warm and inviting atmosphere. The bright kitchen offers stainless steel appliances, a breakfast bar, and flows seamlessly into the separate dining area, perfect for entertaining and everyday living. The spacious primary suite includes a custom bath with a jacuzzi tub, while the lower-level bedroom and full bath provide excellent flexibility for guests, a home office, or multi-generational living. Enjoy a quiet and conveniently located community near shopping and dining. LOW-RATE FHA ASSUMABLE LOAN AVAILABLE offering a potential opportunity for qualified buyers to save thousands. Contact Listing Agent for details regarding the loan assumption process.

  7. 2026-01-08
    listed $398,888 Active 1183-char remark
    Show marketing remark (1183 chars)

    Beautifully updated and rarely available townhome in sought-after Brandywine Country offering 3 bedrooms, 3.5 baths, and versatile living space across three finished levels. Back on the market after multiple offers. Buyer financing fell through due to program funding, not property condition, and the home now features BRAND-NEW PLUMBING throughout, providing valuable peace of mind for the next owner. This charming residence features gleaming hardwood floors, a bay window, and a cozy wood-burning fireplace that creates a warm and inviting atmosphere. The bright kitchen offers stainless steel appliances, a breakfast bar, and flows seamlessly into the separate dining area, perfect for entertaining and everyday living. The spacious primary suite includes a custom bath with a jacuzzi tub, while the lower-level bedroom and full bath provide excellent flexibility for guests, a home office, or multi-generational living. Enjoy a quiet and conveniently located community near shopping and dining. LOW-RATE FHA ASSUMABLE LOAN AVAILABLE offering a potential opportunity for qualified buyers to save thousands. Contact Listing Agent for details regarding the loan assumption process.

  8. 2026-01-06
    historical $398,888 1183-char remark
    Show marketing remark (1183 chars)

    Beautifully updated and rarely available townhome in sought-after Brandywine Country offering 3 bedrooms, 3.5 baths, and versatile living space across three finished levels. Back on the market after multiple offers. Buyer financing fell through due to program funding, not property condition, and the home now features BRAND-NEW PLUMBING throughout, providing valuable peace of mind for the next owner. This charming residence features gleaming hardwood floors, a bay window, and a cozy wood-burning fireplace that creates a warm and inviting atmosphere. The bright kitchen offers stainless steel appliances, a breakfast bar, and flows seamlessly into the separate dining area, perfect for entertaining and everyday living. The spacious primary suite includes a custom bath with a jacuzzi tub, while the lower-level bedroom and full bath provide excellent flexibility for guests, a home office, or multi-generational living. Enjoy a quiet and conveniently located community near shopping and dining. LOW-RATE FHA ASSUMABLE LOAN AVAILABLE offering a potential opportunity for qualified buyers to save thousands. Contact Listing Agent for details regarding the loan assumption process.

  9. 2025-02-10
    historical $2,700
  10. 2025-01-31
    listed $2,700
  11. 2022-12-16
    historical
  12. 2018-12-04
    soldstatus $280,000
  13. 2018-10-26
    soldstatus $280,000 Closed 392-char remark
    Show marketing remark (392 chars)

    You've arrived to a charming light filled townhome offers 3BR/3.5 BA, gleaming hardwood floors, bay window, wood burning FP, spacious kitchen w/ stainless steel appliances w/ breakfast bar, separate dining room, large mstr bdrm, custom bath w/ Jacuzzi tub, freshly painted, new carpet in basement. Community swimming pool, tennis courts, golf course, Mins to Osborne and Marlton shopping plz.

  14. 2018-10-12
    status Pending 392-char remark
    Show marketing remark (392 chars)

    You've arrived to a charming light filled townhome offers 3BR/3.5 BA, gleaming hardwood floors, bay window, wood burning FP, spacious kitchen w/ stainless steel appliances w/ breakfast bar, separate dining room, large mstr bdrm, custom bath w/ Jacuzzi tub, freshly painted, new carpet in basement. Community swimming pool, tennis courts, golf course, Mins to Osborne and Marlton shopping plz.

  15. 2018-09-12
    historical Active Under Contract 392-char remark
    Show marketing remark (392 chars)

    You've arrived to a charming light filled townhome offers 3BR/3.5 BA, gleaming hardwood floors, bay window, wood burning FP, spacious kitchen w/ stainless steel appliances w/ breakfast bar, separate dining room, large mstr bdrm, custom bath w/ Jacuzzi tub, freshly painted, new carpet in basement. Community swimming pool, tennis courts, golf course, Mins to Osborne and Marlton shopping plz.

  16. 2018-09-08
    listed $279,900 Active 392-char remark
    Show marketing remark (392 chars)

    You've arrived to a charming light filled townhome offers 3BR/3.5 BA, gleaming hardwood floors, bay window, wood burning FP, spacious kitchen w/ stainless steel appliances w/ breakfast bar, separate dining room, large mstr bdrm, custom bath w/ Jacuzzi tub, freshly painted, new carpet in basement. Community swimming pool, tennis courts, golf course, Mins to Osborne and Marlton shopping plz.

  17. 2012-06-29
    soldstatus $215,000
  18. 2012-05-09
    historical
  19. 2012-05-09
    soldstatus $215,000 Sold
  20. 2012-05-09
    soldstatus $215,000
  21. 2012-04-05
    status Contract
  22. 2012-04-04
    historical
  23. 2012-03-15
    listed $219,900 Active
  24. 2012-03-14
    listed $219,900
  25. 2011-12-31
    soldstatus $130,000
  26. 2011-12-31
    soldstatus $130,000 Sold
  27. 2011-12-20
    soldstatus $101,000
  28. 2011-08-19
    status Contract
  29. 2011-08-17
    historical
  30. 2011-07-29
    historical
  31. 2011-07-13
    listed $130,000 Active
  32. 2011-07-12
    listed $130,000
  33. 2008-12-18
    soldstatus $250,000
  34. 2006-06-29
    historical
  35. 2005-12-29
    listed
  36. 2005-06-08
    historical
  37. 2005-05-18
    soldstatus $104,500
  38. 2005-03-10
    listed
  39. 2000-01-22
    historical
  40. 1999-05-18
    listed
  41. 1991-08-08
    soldstatus $124,840
  42. 1991-04-26
    soldstatus $64,000

ⓘ 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
$5,375 · $448/mo
Projected year-2 tax
$5,375 · $448/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 25% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$36,031
− Mortgage interest
−$22,344
− Property taxes
−$5,375
− Insurance
−$1,994
− Repairs & maintenance
−$2,882
− Management
−$2,882
− HOA
−$2,196
− Depreciation
−$11,604
Taxable loss
−$13,248
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,179
After-tax cash flow
$-3,024/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
Prince George'S County Public Schools
NCES district ID
2400510
Math proficiency
8% ▼ -11.00%
Reading proficiency
24% ▼ -9.00%
Median HH income
$73,967
Composite
16.82/100
National rank
#9151
State rank
#21 of 24 in MD

Livability — Marlton

Score
66/100
State rank
#224
US rank
#11234

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marlton, MD
County
Prince Georges County · 919,866 people
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
Population (ZIP)
54,319
Household income
$139,403
Rent vs Own
10.7% rent · 89.3% own
Severe rent burden
524.0

Population outlook (Prince George's County) Hauer SSP2

Today (2025)
1,005,426 people
By 2030
1,048,416 · +4.3%
By 2040
1,123,425 · +11.7%
By 2050
1,183,220 · +17.7%
By 2075
1,306,202 · +29.9%
By 2100
1,408,179 · +40.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (78%)
Race & ethnicity
Black 78% White 10% Hispanic / Latino 7% Two or more races 5% Asian 1%
Hispanic origin (detail)
Mexican 1%
Foreign-born
10% · Canada, China
Languages at home
88% English-only · Spanish 5% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Prince George's

2024 margin
Solid D (+75.2) · D 86.3% · R 11.2% · Other 2.5%
2008→2024 swing
-3.3pp toward R · 2008: 78.5pp · 2024: 75.2pp
All cycles
2024: D+75.2 2020: D+80.5 2016: D+81.0 2012: D+80.9 2008: D+78.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -184.63%
Current HPI
251.8236
Rent YoY
▲ 9.80%
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

+523.3% since first listed
42 events — show timeline
  • 2026-05-11 Relisted BRIGHT MLS
  • 2026-03-19 Pending BRIGHT MLS
  • 2026-03-11 Relisted BRIGHT MLS
  • 2026-03-06 Contingent BRIGHT MLS
  • 2026-02-13 Relisted BRIGHT MLS
  • 2026-01-24 Contingent BRIGHT MLS
  • 2026-01-08 Listed $398,888 BRIGHT MLS
  • 2026-01-06 Coming Soon $398,888 BRIGHT MLS
  • 2025-02-10 Rental Removed $2,700 BRIGHTMLS
  • 2025-01-31 Listed for Rent $2,700 BRIGHTMLS
  • 2022-12-16 Rental Removed BRIGHTMLS
  • 2018-12-04 Sold (Public Records) $280,000 Public Records
  • 2018-10-26 Sold (MLS) $280,000 BRIGHT MLS
  • 2018-10-12 Pending BRIGHT MLS
  • 2018-09-12 Contingent BRIGHT MLS
  • 2018-09-08 Listed $279,900 BRIGHT MLS
  • 2012-06-29 Sold (Public Records) $215,000 Public Records
  • 2012-05-09 Delisted MRIS
  • 2012-05-09 Sold (MLS) $215,000 BRIGHT MLS
  • 2012-05-09 Sold (MLS) $215,000 MRIS
  • 2012-04-05 Pending MRIS
  • 2012-04-04 Listing Removed BRIGHT MLS
  • 2012-03-15 Listed $219,900 MRIS
  • 2012-03-14 Listed $219,900 BRIGHT MLS
  • 2011-12-31 Sold (MLS) $130,000 MRIS
  • 2011-12-31 Sold (MLS) $130,000 BRIGHT MLS
  • 2011-12-20 Sold (Public Records) $101,000 Public Records
  • 2011-08-19 Pending MRIS
  • 2011-08-17 Listing Removed BRIGHT MLS
  • 2011-07-29 Delisted MRIS
  • 2011-07-13 Listed $130,000 MRIS
  • 2011-07-12 Listed $130,000 BRIGHT MLS
  • 2008-12-18 Sold (Public Records) $250,000 Public Records
  • 2006-06-29 Delisted MRIS
  • 2005-12-29 Listed MRIS
  • 2005-06-08 Delisted MRIS
  • 2005-05-18 Sold (Public Records) $104,500 Public Records
  • 2005-03-10 Listed MRIS
  • 2000-01-22 Delisted MRIS
  • 1999-05-18 Listed MRIS
  • 1991-08-08 Sold (Public Records) $124,840 Public Records
  • 1991-04-26 Sold (Public Records) $64,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $5,375 · +8.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…