3122 Brinkley Rd #302 · Temple Hills, MD 20748

$119,000

3 bd · 2.0 ba · 924 sqft · Condo public records · 80 Days on market

Built 1966 $129/sqft · 6% below area Est $127k · 6% under $630/mo HOA · 31% of rent

---

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 +21.1/30.0
• ARV discount +10.3/15.0
• 1% rule +10.0/10.0
• DSCR +6.7/10.0
• Livability +3.5/5.0
• Condition / age +2.5/5.0
• Rent growth +1.8/5.0
• Schools +1.7/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

This is a nice Condo! 3BR, 2BA in close proximity to National Harbor and Washington DC. Days 1-7: Offers will not be reviewed. Days 8-12: Offers ONLY from NSP buyers, Municipalities, Non-profit organizations and Owner-occupants will be reviewed. Days 13+: We will consider offers from all buyers.

Key facts

• $630 HOA
• Built 1966
• Listed 79 days

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath condo listed at $119k.

Deal economics

• At list price, monthly cash flow is $170 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $119k).
• Recommended offer: $112k (6.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 70/100 on livability (#165 in MD) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, employment B+; Watch: crime D, schools F, amenities F.
• 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.
• Market conditions: Rents soft (-2.9%/yr); 139 active listings in the ZIP; 13 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; 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 $823 of loan paydown is wiped out by about $4k 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 80 days — a 6% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
• 7 sale attempts since 26y ago; this cycle's ask has dropped $46k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $42k; list at $119k implies a 186% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: HOA is 31% of rent.
• Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $111,860 (6.0% below list)

Questions for the listing agent

1. It's been on market 80 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 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. 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?
9. 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.
10. 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.
11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.72% ✓
• Cap rate: 8.01%
• Cash-on-cash: 6.14%
• DSCR: 1.27
• GRM: 4.8

CMA / ARV

• ARV (median comp): $126,944
• List price: $119,000
• Delta: -6.26%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -12.2%
• Equity multiple: 0.58×
• Total profit: $-14,028
• Equity at exit: $17,743

10-year hold

• IRR: -13.2%
• Equity multiple: 0.41×
• Total profit: $-19,782
• Equity at exit: $10,289

Cash invested: $33,320 (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 20748

• Rents YoY: -2.9%
• Active inventory: 139
• Price-to-rent: 4.8×

Monthly cashflow live

• Estimated rent: $2,051 high
• Mortgage (P&I): −$624
• Tax from tax record: −$146 /mo · $1,757/yr
• Insurance: −$50
• HOA: −$630
• Vacancy / Maint / Mgmt: −$431
• Net cashflow: $170

Break-even live

Break-even rent $1,835

Max offer price $119,000

Occupancy floor 87%

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: $29,750
• Closing costs: $3,570
• Reserves months: —
• Total cash needed: —

Rent comps 13 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3130 Brinkley Rd Unit 9-303 Temple Hills, MD	3.0	2.0	924	$2,000	$2.16	43d	1	0.05mi
3051 Brinkley Rd Temple Hills, MD	1.0–2.0	1.0	930	$2,092	$2.25	1d	10	0.23mi
3331 Huntley Square Dr Unit C1 Temple Hills, MD	2.0	1.0	1031	$1,800	$1.75	24d	1	0.24mi
3330 Huntley Square Dr Unit T1 Temple Hills, MD	2.0	2.0	1056	$2,000	$1.89	18d	1	0.29mi
3352 Huntley Sq Dr Unit T Temple Hills, MD	2.0	2.0	1056	$2,250	$2.13	43d	1	0.31mi
3352 Huntley Sq Dr Unit T Temple Hills, MD	2.0	2.0	1056	$2,050	$1.94	22d	1	0.31mi
5837 Fisher Rd Temple Hills, MD	1.0–3.0	1.0–2.0	860	$2,351	$2.73	12d	1	0.49mi
5837 Fisher Rd Temple Hills, MD	1.0–3.0	1.0–2.0	923	$2,226	$2.41	22d	13	0.49mi
2428 Corning Ave Fort Washington, MD	1.0–2.0	1.0	835	$1,713	$2.05	2d	16	0.72mi
6500 Saint Ignatius Dr Unit 6101 Fort Washington, MD	2.0	2.0	1032	$2,100	$2.03	24d	1	0.76mi
6900 Saint Ignatius Dr #304 Fort Washington, MD	2.0	2.0	1031	$2,100	$2.04	4d	1	0.78mi
5402 Saint Barnabas Rd Oxon Hill, MD	2.0	1.0	850	$2,176	$2.56	22d	1	0.91mi
6009 Oxon Hill Rd Oxon Hill, MD	2.0	1.0–2.0	811	$2,445	$3.01	2d	16	1.41mi

HOA detail condo

• Monthly dues: $630 · $7,560/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 39 events

1. 2026-06-18
   days on market $119,000 Active 80 DOM
2. 2026-06-17
   days on market $119,000 Active 79 DOM
3. 2026-06-16
   days on market $119,000 Active 78 DOM
4. 2026-06-15
   days on market $119,000 Active 77 DOM
5. 2026-06-13
   days on market $119,000 Active 75 DOM
6. 2026-06-10
   days on market $119,000 Active 71 DOM
7. 2026-06-08
   days on market $119,000 Active 70 DOM
8. 2026-06-07
   days on market $119,000 Active 69 DOM
9. 2026-06-04
   days on market $119,000 Active 66 DOM
10. 2026-06-03
    days on market $119,000 Active 65 DOM
11. 2026-06-02
    days on market $119,000 Active 64 DOM
12. 2026-06-02
    price $119,000 Active 63 DOM
13. 2026-06-01
    days on market $139,000 Active 63 DOM
14. 2026-05-31
    days on market $139,000 Active 62 DOM
15. 2026-05-12
    price $154,999
16. 2026-03-31
    listed $165,000 Active
17. 2026-03-12
    historical $165,000
18. 2017-05-05
    soldstatus $41,667
19. 2012-06-11
    soldstatus $27,500 296-char remark

    Show marketing remark (296 chars)

    This is a nice Condo! 3BR, 2BA in close proximity to National Harbor and Washington DC. Days 1-7: Offers will not be reviewed. Days 8-12: Offers ONLY from NSP buyers, Municipalities, Non-profit organizations and Owner-occupants will be reviewed. Days 13+: We will consider offers from all buyers.

20. 2012-06-11
    price $27,500 Sold

    Show marketing remark (296 chars)

    This is a nice Condo! 3BR, 2BA in close proximity to National Harbor and Washington DC. Days 1-7: Offers will not be reviewed. Days 8-12: Offers ONLY from NSP buyers, Municipalities, Non-profit organizations and Owner-occupants will be reviewed. Days 13+: We will consider offers from all buyers.

21. 2012-06-11
    soldstatus $27,500 Sold

    Show marketing remark (296 chars)

    This is a nice Condo! 3BR, 2BA in close proximity to National Harbor and Washington DC. Days 1-7: Offers will not be reviewed. Days 8-12: Offers ONLY from NSP buyers, Municipalities, Non-profit organizations and Owner-occupants will be reviewed. Days 13+: We will consider offers from all buyers.

22. 2012-05-31
    status Contingent (No Kick Out)
23. 2012-05-30
    historical 296-char remark

    Show marketing remark (296 chars)

    This is a nice Condo! 3BR, 2BA in close proximity to National Harbor and Washington DC. Days 1-7: Offers will not be reviewed. Days 8-12: Offers ONLY from NSP buyers, Municipalities, Non-profit organizations and Owner-occupants will be reviewed. Days 13+: We will consider offers from all buyers.

24. 2012-04-25
    listed $27,500 296-char remark

    Show marketing remark (296 chars)

    This is a nice Condo! 3BR, 2BA in close proximity to National Harbor and Washington DC. Days 1-7: Offers will not be reviewed. Days 8-12: Offers ONLY from NSP buyers, Municipalities, Non-profit organizations and Owner-occupants will be reviewed. Days 13+: We will consider offers from all buyers.

25. 2012-04-25
    listed $29,000 Active

    Show marketing remark (296 chars)

    This is a nice Condo! 3BR, 2BA in close proximity to National Harbor and Washington DC. Days 1-7: Offers will not be reviewed. Days 8-12: Offers ONLY from NSP buyers, Municipalities, Non-profit organizations and Owner-occupants will be reviewed. Days 13+: We will consider offers from all buyers.

26. 2006-09-11
    soldstatus $155,900
27. 2006-07-31
    soldstatus $155,900
28. 2006-06-17
    historical
29. 2006-06-15
    listed $155,900
30. 2001-10-10
    soldstatus $72,500
31. 2001-09-28
    soldstatus $72,500
32. 2001-09-04
    listed $69,900
33. 2001-09-04
    historical
34. 2001-08-31
    historical
35. 2001-06-13
    listed
36. 2001-05-15
    historical
37. 2000-11-02
    listed
38. 1994-08-01
    soldstatus $64,500
39. 1989-02-02
    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: $1,757 · $146/mo
• Projected year-2 tax: $1,757 · $146/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 1/10 Low
• 🌡 Heat 7/10 Severe 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
• 💨 Wind 4/10 Moderate 21% chance of damaging wind over 30 yrs
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $24,614
• − Mortgage interest: −$6,666
• − Property taxes: −$1,757
• − Insurance: −$595
• − Repairs & maintenance: −$1,969
• − Management: −$1,969
• − HOA: −$7,560
• − Depreciation: −$3,462
• Taxable income: $636
• Est. tax owed @ 24.0%: −$153
• After-tax cash flow: $1,892/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 — Temple Hills

• Score: 70/100
• State rank: #165
• US rank: #7368

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Temple Hills, MD
• County: Prince Georges County · 919,866 people
• City population: 40,338
• Metro: Washington-Arlington-Alexandria, DC-VA-MD-WV
• Population (ZIP): 40,338
• Household income: $83,162
• Rent vs Own: 42.9% rent · 57.1% own
• Severe rent burden: 1929.0

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 (81%)
• Race & ethnicity: Black 81% Hispanic / Latino 11% White 5% Two or more races 4% Asian 1%
• Hispanic origin (detail): Mexican 3%
• Foreign-born: 10% · Canada
• Languages at home: 87% English-only · Spanish 10% French/Haitian/Cajun 1% Tagalog/Filipino 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: ▼ -215.06%
• Current HPI: 307.2658
• Rent YoY: ▼ -2.87%
• 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
▸Aerospace / Defense	1	$71B
▸Utilities	1	$25B
▸Hotels	1	$24B
▸Consumer Goods	1	$7B
▸Real Estate	1	$6B
▸Chemicals	1	$2B

Price history

+187.0% since first listed

25 events — show timeline

• 2026-05-12 Price Changed $154,999 BRIGHT MLS
• 2026-03-31 Listed $165,000 BRIGHT MLS
• 2026-03-12 Coming Soon $165,000 BRIGHT MLS
• 2017-05-05 Sold (Public Records) $41,667 Public Records
• 2012-06-11 Sold (MLS) $27,500 MRIS
• 2012-06-11 Price Changed $27,500 MRIS
• 2012-06-11 Sold (MLS) $27,500 BRIGHT MLS
• 2012-05-31 Pending — MRIS
• 2012-05-30 Listing Removed — BRIGHT MLS
• 2012-04-25 Listed $27,500 BRIGHT MLS
• 2012-04-25 Listed $29,000 MRIS
• 2006-09-11 Sold (Public Records) $155,900 Public Records
• 2006-07-31 Sold (MLS) $155,900 MRIS
• 2006-06-17 Delisted — MRIS
• 2006-06-15 Listed $155,900 MRIS
• 2001-10-10 Sold (Public Records) $72,500 Public Records
• 2001-09-28 Sold (MLS) $72,500 MRIS
• 2001-09-04 Listed $69,900 MRIS
• 2001-09-04 Delisted — MRIS
• 2001-08-31 Delisted — MRIS
• 2001-06-13 Listed — MRIS
• 2001-05-15 Delisted — MRIS
• 2000-11-02 Listed — MRIS
• 1994-08-01 Sold (Public Records) $64,500 Public Records
• 1989-02-02 Sold (Public Records) $54,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $1,757 · +6.0% YoY. Source: county tax records.