CashFlowRE
Sign in Sign up
6 Transom Ct
C- Composite 53.2
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 +23.4/30.0
  • DSCR +7.5/10.0
  • 1% rule +5.9/10.0
  • ARV discount +5.4/15.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$214,900

6 Transom Ct · Elkton, MD 21921
3 bd · 1.5 ba · 1,344 sqft · Townhouse public records · 25 Days on market
Built 1987 3,789 sqft lot $160/sqft · at area comps Est $205k · at est. $1/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on the Market! Welcome to Turnquist! This well-maintained 3-bedroom, 1 full and 1 half bath end-unit townhome offers comfort, space, and convenience. Ideally located near the Delaware state line, this home provides easy access to shopping, dining, and commuting routes while still enjoying a quiet neighborhood setting. As an end unit, the property backs to open space, offering added privacy and a more peaceful outdoor atmosphere. The fenced-in yard is perfect for entertaining, pets, or relaxing outdoors. This home is a great opportunity for buyers seeking space, convenience, and outdoor enjoyment in a desirable location.

Key facts

  • $1 HOA
  • 2 parking spots
  • Pool

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/1.5-bath townhouse listed at $215k.

Deal economics

  • At list price, monthly cash flow is $399 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Recommended offer: $212k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 563 units permitted in Cecil County in 2024 (330 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($86k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 20y 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 $143k; list at $215k implies a 50% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $211,676 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.09%
Cap rate
8.52%
Cash-on-cash
7.95%
DSCR
1.35
GRM
7.7

CMA / ARV

ARV (median comp)
$205,233
List price
$214,900
Delta
4.71%
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
6 Transom Ct 0.00mi 3/1.5 1,344 (0%) 0mo $206,500 $154 100
41 Transom Ct 0.08mi 3/1.5 1,280 (-5%) 2mo $210,000 $164 87
120 Danford Dr 0.34mi 3/1.0 1,330 (-1%) 11mo $200,000 $150 72
121 Danford Dr 0.34mi 3/1.0 1,330 (-1%) 14mo $183,000 $138 68
23 Hatteras Ct 0.10mi 3/1.5 1,152 (-14%) 7mo $211,000 $183 66
23 Loran Ct 0.05mi 2/1.5 (-1) 1,152 (-14%) 4mo $139,000 $121 65
25 Hatteras Ct 0.10mi 2/1.5 (-1) 1,152 (-14%) 6mo $205,000 $178 62
182 E Village Rd 0.53mi 3/1.5 1,224 (-9%) 7mo $168,000 $137 55
156 E Village Rd 0.59mi 3/1.5 1,232 (-8%) 6mo $203,000 $165 54
49 Thatch Ct 0.14mi 2/1.5 (-1) 1,152 (-14%) 15mo $211,000 $183 52
155 E Village Rd 0.58mi 3/2.5 1,528 (+14%) 6mo $202,000 $132 41
143 E Village Rd 0.61mi 3/1.5 1,152 (-14%) 10mo $237,500 $206 39

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
-4.9%
Equity multiple
0.82×
Total profit
$-11,000
Equity at exit
$32,042
10-year hold
IRR
3.9%
Equity multiple
1.28×
Total profit
$16,749
Equity at exit
$18,581

Cash invested: $60,172 (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 21921

Rents YoY
2.3%
Active inventory
204
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,333 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$227 /mo · $2,725/yr
Insurance
$90
HOA
$1
Vacancy / Maint / Mgmt
$490
Net cashflow
$399

Break-even live

Break-even rent $1,829
Max offer price $214,900
Occupancy floor 78%

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
$53,725
Closing costs
$6,447
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1000 Spyglass Dr Elkton, MD 1.0–3.0 1.0–2.0 1104 $2,438 $2.21 1d 20 0.34mi
150 E Village Rd Elkton, MD 3.0 1.5 1224 $1,950 $1.59 22d 1 0.62mi
110 Michaels Way Elkton, MD 3.0 2.5 1200 $2,800 $2.33 4d 1 0.64mi
124 E Village Rd Elkton, MD 3.0 1.5 1152 $1,850 $1.61 43d 1 0.66mi

HOA detail

Monthly dues
$1 · $12/yr

Listing history 28 events

  1. 2026-06-07
    status $214,900 Pending 25 DOM
  2. 2026-05-06
    historical Active Under Contract 633-char remark
    Show marketing remark (633 chars)

    Back on the Market! Welcome to Turnquist! This well-maintained 3-bedroom, 1 full and 1 half bath end-unit townhome offers comfort, space, and convenience. Ideally located near the Delaware state line, this home provides easy access to shopping, dining, and commuting routes while still enjoying a quiet neighborhood setting. As an end unit, the property backs to open space, offering added privacy and a more peaceful outdoor atmosphere. The fenced-in yard is perfect for entertaining, pets, or relaxing outdoors. This home is a great opportunity for buyers seeking space, convenience, and outdoor enjoyment in a desirable location.

  3. 2026-05-01
    status Active 633-char remark
    Show marketing remark (633 chars)

    Back on the Market! Welcome to Turnquist! This well-maintained 3-bedroom, 1 full and 1 half bath end-unit townhome offers comfort, space, and convenience. Ideally located near the Delaware state line, this home provides easy access to shopping, dining, and commuting routes while still enjoying a quiet neighborhood setting. As an end unit, the property backs to open space, offering added privacy and a more peaceful outdoor atmosphere. The fenced-in yard is perfect for entertaining, pets, or relaxing outdoors. This home is a great opportunity for buyers seeking space, convenience, and outdoor enjoyment in a desirable location.

  4. 2026-04-22
    status Pending 633-char remark
    Show marketing remark (633 chars)

    Back on the Market! Welcome to Turnquist! This well-maintained 3-bedroom, 1 full and 1 half bath end-unit townhome offers comfort, space, and convenience. Ideally located near the Delaware state line, this home provides easy access to shopping, dining, and commuting routes while still enjoying a quiet neighborhood setting. As an end unit, the property backs to open space, offering added privacy and a more peaceful outdoor atmosphere. The fenced-in yard is perfect for entertaining, pets, or relaxing outdoors. This home is a great opportunity for buyers seeking space, convenience, and outdoor enjoyment in a desirable location.

  5. 2026-04-18
    historical Active Under Contract 633-char remark
    Show marketing remark (633 chars)

    Back on the Market! Welcome to Turnquist! This well-maintained 3-bedroom, 1 full and 1 half bath end-unit townhome offers comfort, space, and convenience. Ideally located near the Delaware state line, this home provides easy access to shopping, dining, and commuting routes while still enjoying a quiet neighborhood setting. As an end unit, the property backs to open space, offering added privacy and a more peaceful outdoor atmosphere. The fenced-in yard is perfect for entertaining, pets, or relaxing outdoors. This home is a great opportunity for buyers seeking space, convenience, and outdoor enjoyment in a desirable location.

  6. 2026-03-30
    listed $214,900 Active 633-char remark
    Show marketing remark (633 chars)

    Back on the Market! Welcome to Turnquist! This well-maintained 3-bedroom, 1 full and 1 half bath end-unit townhome offers comfort, space, and convenience. Ideally located near the Delaware state line, this home provides easy access to shopping, dining, and commuting routes while still enjoying a quiet neighborhood setting. As an end unit, the property backs to open space, offering added privacy and a more peaceful outdoor atmosphere. The fenced-in yard is perfect for entertaining, pets, or relaxing outdoors. This home is a great opportunity for buyers seeking space, convenience, and outdoor enjoyment in a desirable location.

  7. 2026-03-16
    historical $214,900 633-char remark
    Show marketing remark (633 chars)

    Back on the Market! Welcome to Turnquist! This well-maintained 3-bedroom, 1 full and 1 half bath end-unit townhome offers comfort, space, and convenience. Ideally located near the Delaware state line, this home provides easy access to shopping, dining, and commuting routes while still enjoying a quiet neighborhood setting. As an end unit, the property backs to open space, offering added privacy and a more peaceful outdoor atmosphere. The fenced-in yard is perfect for entertaining, pets, or relaxing outdoors. This home is a great opportunity for buyers seeking space, convenience, and outdoor enjoyment in a desirable location.

  8. 2021-01-15
    soldstatus $143,000
  9. 2020-12-31
    soldstatus $143,000 Closed 707-char remark
    Show marketing remark (707 chars)

    Home Sweet Home! Adorable End Unit Townhome with large private fenced yard. This 3 bedroom townhome features a spacious eat-in kitchen with sliders to access your own private patio backyard retreat. Endless possibilities - grilling, gardening, playing or just relaxing. Perfect location within the Turnquist community - corner lot, backing to common space. Excellent value offering over 1300 square feet of living space in move-in condition. And there's more! All appliances are included and both the roof and HVAC systems are newer (replaced within the past 2 years). Great location minutes to MD/DE line with easy access to Rt 40 and not far from I-95 for commuting. Schedule your private showing now.

  10. 2020-11-15
    status Pending 707-char remark
    Show marketing remark (707 chars)

    Home Sweet Home! Adorable End Unit Townhome with large private fenced yard. This 3 bedroom townhome features a spacious eat-in kitchen with sliders to access your own private patio backyard retreat. Endless possibilities - grilling, gardening, playing or just relaxing. Perfect location within the Turnquist community - corner lot, backing to common space. Excellent value offering over 1300 square feet of living space in move-in condition. And there's more! All appliances are included and both the roof and HVAC systems are newer (replaced within the past 2 years). Great location minutes to MD/DE line with easy access to Rt 40 and not far from I-95 for commuting. Schedule your private showing now.

  11. 2020-11-13
    listed $145,000 Active 707-char remark
    Show marketing remark (707 chars)

    Home Sweet Home! Adorable End Unit Townhome with large private fenced yard. This 3 bedroom townhome features a spacious eat-in kitchen with sliders to access your own private patio backyard retreat. Endless possibilities - grilling, gardening, playing or just relaxing. Perfect location within the Turnquist community - corner lot, backing to common space. Excellent value offering over 1300 square feet of living space in move-in condition. And there's more! All appliances are included and both the roof and HVAC systems are newer (replaced within the past 2 years). Great location minutes to MD/DE line with easy access to Rt 40 and not far from I-95 for commuting. Schedule your private showing now.

  12. 2019-07-25
    status Pending
  13. 2019-07-24
    historical
  14. 2019-07-08
    listed $139,900 Active
  15. 2007-07-13
    soldstatus $147,000
  16. 2007-06-29
    soldstatus $147,000
  17. 2007-06-02
    historical
  18. 2007-06-02
    historical
  19. 2007-04-20
    listed $159,000
  20. 2007-04-19
    listed $147,000
  21. 2006-04-25
    soldstatus $143,900
  22. 2006-04-21
    soldstatus $143,900
  23. 2006-03-28
    historical
  24. 2006-03-28
    historical
  25. 2006-03-21
    listed $139,900
  26. 2006-03-20
    listed $143,900
  27. 1990-10-12
    soldstatus $78,900
  28. 1987-12-23
    soldstatus $54,000

ⓘ 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
$2,725 · $227/mo
Projected year-2 tax
$2,725 · $227/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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,001
− Mortgage interest
−$12,038
− Property taxes
−$2,725
− Insurance
−$1,074
− Repairs & maintenance
−$2,240
− Management
−$2,240
− HOA
−$12
− Depreciation
−$6,252
Taxable income
$1,419
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$341
After-tax cash flow
$4,445/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

Price history

+298.0% since first listed
27 events — show timeline
  • 2026-05-06 Contingent BRIGHT MLS
  • 2026-05-01 Relisted BRIGHT MLS
  • 2026-04-22 Pending BRIGHT MLS
  • 2026-04-18 Contingent BRIGHT MLS
  • 2026-03-30 Listed $214,900 BRIGHT MLS
  • 2026-03-16 Coming Soon $214,900 BRIGHT MLS
  • 2021-01-15 Sold (Public Records) $143,000 Public Records
  • 2020-12-31 Sold (MLS) $143,000 BRIGHT MLS
  • 2020-11-15 Pending BRIGHT MLS
  • 2020-11-13 Listed $145,000 BRIGHT MLS
  • 2019-07-25 Pending BRIGHT MLS
  • 2019-07-24 Listing Removed BRIGHT MLS
  • 2019-07-08 Listed $139,900 BRIGHT MLS
  • 2007-07-13 Sold (Public Records) $147,000 Public Records
  • 2007-06-29 Sold (MLS) $147,000 MRIS
  • 2007-06-02 Delisted MRIS
  • 2007-06-02 Listing Removed BRIGHT MLS
  • 2007-04-20 Listed $159,000 MRIS
  • 2007-04-19 Listed $147,000 BRIGHT MLS
  • 2006-04-25 Sold (Public Records) $143,900 Public Records
  • 2006-04-21 Sold (MLS) $143,900 MRIS
  • 2006-03-28 Listing Removed BRIGHT MLS
  • 2006-03-28 Delisted MRIS
  • 2006-03-21 Listed $139,900 MRIS
  • 2006-03-20 Listed $143,900 BRIGHT MLS
  • 1990-10-12 Sold (Public Records) $78,900 Public Records
  • 1987-12-23 Sold (Public Records) $54,000 Public Records

Property tax history

+2.6%/yr

Latest (2025): $2,725 · +27.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…