CashFlowRE
Sign in Sign up
6018 Conover Rd
C Composite 59.86
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 +25.5/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Schools +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

6018 Conover Rd · Taneytown, MD 21787
2 bd · 1.0 ba · 1,288 sqft · SingleFamily public records · 30 Days on market
Built 1872 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Step back in time with this charming 1872 Colonial brimming with character and original features throughout. Offering 2 bedrooms, 1.5 baths, and a 1-car garage, this historic home is ready for its next chapter. In need of a full renovation, the property presents a rare opportunity to create your dream home or restore its timeless beauty to its original glory. Situated on a generous lot and located just minutes from Gettysburg and its shops, dining, history, and attractions, this property is ideal for homeowners, history enthusiasts, or investors seeking a rewarding restoration project. Bring your vision (and checkbook) and unlock the potential of this classic Colonial.

Key facts

  • Generous lot
  • Original features
  • Full renovation

Tags

1872 COLONIALORIGINAL FEATURESFULL RENOVATIONGENEROUS LOTMINUTES FROM GETTYSBURG

Property features AI

Finance

  • Financial info: Ownership is fee simple; Land and improvement assessed values reported; Tax and assessment years noted

Exterior

  • Parking: Driveway; Detached front-entry garage with one garage space
  • Utilities: Electric service for heating, cooling, and hot water; Private water; Private septic
  • Home design: Detached structure; Above-grade finished living area reported; Other structures include garages
  • Construction: Vinyl siding exterior; Block foundation; Building is not winterized; Year built information from assessor
  • Exterior features: Private water source; Private septic tank; Municipal trash service not provided; Ground rent paid annually; Not in a federal flood zone; Unfinished below-grade area

Interior

  • Bedrooms: Two bedrooms on the upper level
  • Bathrooms: One full bathroom on the upper level; One half bathroom on the main level
  • Heating & cooling: Electric baseboard heating; Electric cooling fuel; Electric hot water
  • Interior features: No basement; Property noted as needing major rehabilitation

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.1% vs local median 1.8% in Taneytown — 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 71/100 on livability (#149 in MD) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, employment A-; Watch: schools C-, crime D+, amenities 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: 55 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $4k 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 30 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1872 — 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 $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1872 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  4. 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.
  5. 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.
  6. 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
1.11%
Cap rate
9.10%
Cash-on-cash
10.02%
DSCR
1.45
GRM
7.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-1.3%
Equity multiple
0.95×
Total profit
$-1,987
Equity at exit
$22,351
10-year hold
IRR
8.4%
Equity multiple
1.64×
Total profit
$26,938
Equity at exit
$12,961

Cash invested: $41,972 (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 21787

Home prices YoY
-34.0%
Active inventory
55
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,665 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$116 /mo · $1,396/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$350

Break-even live

Break-even rent $1,221
Max offer price $149,900
Occupancy floor 74%

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
$37,475
Closing costs
$4,497
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 14 events

  1. 2026-06-18
    days on market $149,900 Active 30 DOM
  2. 2026-06-17
    days on market $149,900 Active 29 DOM
  3. 2026-06-16
    days on market $149,900 Active 28 DOM
  4. 2026-06-15
    days on market $149,900 Active 27 DOM
  5. 2026-06-13
    days on market $149,900 Active 25 DOM
  6. 2026-06-09
    days on market $149,900 Active 21 DOM
  7. 2026-06-08
    days on market $149,900 Active 20 DOM
  8. 2026-06-07
    days on market $149,900 Active 19 DOM
  9. 2026-06-04
    days on market $149,900 Active 16 DOM
  10. 2026-06-03
    days on market $149,900 Active 15 DOM
  11. 2026-06-02
    days on market $149,900 Active 14 DOM
  12. 2026-06-01
    days on market $149,900 Active 13 DOM
  13. 2026-05-31
    days on market $149,900 Active 12 DOM
  14. 2026-05-19
    listed $149,900 Active

ⓘ 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
$1,396 · $116/mo
Projected year-2 tax
$1,515 · $126/mo
Expected delta
+$119/yr (+$10/mo · 8.5%)

ⓘ 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 2/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$19,980
− Mortgage interest
−$8,397
− Property taxes
−$1,396
− Insurance
−$750
− Repairs & maintenance
−$1,598
− Management
−$1,598
− Depreciation
−$4,361
Taxable income
$1,880
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$451
After-tax cash flow
$3,754/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 — Taneytown

Score
71/100
State rank
#149
US rank
#6550

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
11,549

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 (86%)
Race & ethnicity
White 86% Black 5% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Common ancestry
Romanian 1% Slovak 1% Hispanic 1%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 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
▼ -132.27%
Current HPI
257.2289
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

1 event — show timeline
  • 2026-05-19 Listed $149,900 BRIGHT MLS

Property tax history

+1.4%/yr

Latest (2025): $1,396 · +8.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…