CashFlowRE
Sign in Sign up
614 Market St
B- Composite 67.91
Why this score? — see what drove the B- 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 +25.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +7.4/10.0
  • Livability +3.6/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

614 Market St · Pocomoke City, MD 21851
4 bd · 2.0 ba · 1,855 sqft · SingleFamily public records · 97 Days on market
Built 1925 0.64 ac lot $86/sqft · 30% below area Est $227k · 30% under ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Second price adjustment has been made. Estate Sale - SOLD AS-IS offers great opportunity . This Colonial is loaded with potential and is in need of a updating or with this - Fantastic Lot - you could do a tear down and build your dream home . This home offers 4 bedrooms on the upper level all with hardwood floors and 2 windows in each bedroom. The main level has a nice flow . There is a table space kitchen leading to a large formal dining room . There is a nice living room and main level family room and all have hardwood floors. There are 9ft. ceilings through out. There is a great walk up attic for storage. The correct heat source is hot water baseboard , fuel oil fired boiler. There is a partial basement where the boiler is located with concrete floor and provides an entrance to the crawl space. The location is ideal near Riverfront Dining , Movies , Brewery , Pocomoke River Dockage , Library , Fairgrounds , and more. The price is right.

Key facts

  • 0.64 acre lot
  • 4 parking spots
  • Built 1925

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 4-bed/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $365 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $146k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 5.6% in Pocomoke City — 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 (#157 in MD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: employment D+, crime F, amenities F.
  • Worcester County Public Schools (town): math 30% / reading 44% proficiency, ranked #6 of 24 in MD (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 69 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 354 units permitted in Worcester County in 2024 (6 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 $5k of value loss. Plan a longer hold.
  • Worcester County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $60k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,509 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.24%
Cap rate
9.03%
Cash-on-cash
9.78%
DSCR
1.44
GRM
6.7

CMA / ARV

ARV (median comp)
$227,357
List price
$159,900
Delta
-29.67%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
615 Walnut St 0.07mi 3/2.0 (-1) 1,862 (+0%) 10mo $205,000 $110 83
618 Walnut St 0.09mi 3/3.0 (-1) 1,952 (+5%) 5mo $260,000 $133 74
709 Walnut St 0.11mi 4/2.0 1,624 (-12%) 12mo $196,000 $121 64
907 2nd 0.50mi 4/2.5 1,848 (-0%) 13mo $211,500 $114 63
610 Clarke Ave 0.47mi 3/1.5 (-1) 1,799 (-3%) 5mo $127,000 $71 62
1005 Market St 0.35mi 3/3.5 (-1) 1,893 (+2%) 12mo $321,000 $170 59
1400 Cedar St 0.65mi 4/2.0 1,750 (-6%) 6mo $110,000 $63 55
202 6th St 0.08mi 3/2.5 (-1) 1,596 (-14%) 13mo $254,000 $159 55
18 Greenway Ave 0.68mi 3/2.0 (-1) 1,783 (-4%) 4mo $290,000 $163 54
324 Winter Quarters Dr 0.73mi 4/2.5 1,890 (+2%) 12mo $287,000 $152 51
604 Clarke Ave 0.46mi 4/3.5 2,100 (+13%) 6mo $245,000 $117 46
8 2nd St 0.42mi 3/2.5 (-1) 2,108 (+14%) 8mo $299,500 $142 44

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
-1.5%
Equity multiple
0.94×
Total profit
$-2,588
Equity at exit
$23,842
10-year hold
IRR
8.2%
Equity multiple
1.63×
Total profit
$28,029
Equity at exit
$13,825

Cash invested: $44,772 (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 21851

Home prices YoY
-4.0%
Active inventory
69
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,985 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$298 /mo · $3,581/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$417
Net cashflow
$365

Break-even live

Break-even rent $1,523
Max offer price $159,900
Occupancy floor 77%

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
$39,975
Closing costs
$4,797
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
621 Cedar St Pocomoke City, MD 3.0 2.5 1352 $2,195 $1.62 13d 1 0.11mi
242 Morgans Ct Pocomoke City, MD 3.0 2.5 1304 $1,795 $1.38 13d 1 0.38mi
241 Morgans Ct Pocomoke City, MD 3.0 2.5 1304 $1,795 $1.38 13d 1 0.39mi
202 Carsons Ct Pocomoke City, MD 3.0 2.0 1472 $1,695 $1.15 13d 1 0.42mi
1513 Princess Anne Ln Pocomoke City, MD 3.0 2.0 1542 $1,950 $1.26 43d 1 0.81mi
2005 S Old Mill Dr Pocomoke City, MD 3.0 2.0 1373 $1,895 $1.38 13d 1 1.33mi
2007 S Old Mill Dr Pocomoke City, MD 3.0 2.0 1302 $1,895 $1.46 13d 1 1.34mi

Listing history 22 events

  1. 2026-06-18
    days on market $159,900 Active 97 DOM
  2. 2026-06-17
    days on market $159,900 Active 96 DOM
  3. 2026-06-16
    days on market $159,900 Active 95 DOM
  4. 2026-06-15
    days on market $159,900 Active 94 DOM
  5. 2026-06-14
    days on market $159,900 Active 92 DOM
  6. 2026-06-13
    days on market $159,900 Active 91 DOM
  7. 2026-06-10
    days on market $159,900 Active 89 DOM
  8. 2026-06-09
    pricedays on market $159,900 Active 88 DOM
  9. 2026-06-08
    days on market $169,500 Active 87 DOM
  10. 2026-06-07
    days on market $169,500 Active 86 DOM
  11. 2026-06-02
    days on market $169,500 Active 81 DOM
  12. 2026-06-01
    days on market $169,500 Active 80 DOM
  13. 2026-05-31
    days on market $169,500 Active 79 DOM
  14. 2026-05-30
    days on market $169,500 Active 78 DOM
  15. 2026-05-08
    price $179,500 958-char remark
    Show marketing remark (958 chars)

    Second price adjustment has been made. Estate Sale - SOLD AS-IS offers great opportunity . This Colonial is loaded with potential and is in need of a updating or with this - Fantastic Lot - you could do a tear down and build your dream home . This home offers 4 bedrooms on the upper level all with hardwood floors and 2 windows in each bedroom. The main level has a nice flow . There is a table space kitchen leading to a large formal dining room . There is a nice living room and main level family room and all have hardwood floors. There are 9ft. ceilings through out. There is a great walk up attic for storage. The correct heat source is hot water baseboard , fuel oil fired boiler. There is a partial basement where the boiler is located with concrete floor and provides an entrance to the crawl space. The location is ideal near Riverfront Dining , Movies , Brewery , Pocomoke River Dockage , Library , Fairgrounds , and more. The price is right.

  16. 2026-04-29
    price $189,500 958-char remark
    Show marketing remark (958 chars)

    Second price adjustment has been made. Estate Sale - SOLD AS-IS offers great opportunity . This Colonial is loaded with potential and is in need of a updating or with this - Fantastic Lot - you could do a tear down and build your dream home . This home offers 4 bedrooms on the upper level all with hardwood floors and 2 windows in each bedroom. The main level has a nice flow . There is a table space kitchen leading to a large formal dining room . There is a nice living room and main level family room and all have hardwood floors. There are 9ft. ceilings through out. There is a great walk up attic for storage. The correct heat source is hot water baseboard , fuel oil fired boiler. There is a partial basement where the boiler is located with concrete floor and provides an entrance to the crawl space. The location is ideal near Riverfront Dining , Movies , Brewery , Pocomoke River Dockage , Library , Fairgrounds , and more. The price is right.

  17. 2026-04-14
    price $199,500 958-char remark
    Show marketing remark (958 chars)

    Second price adjustment has been made. Estate Sale - SOLD AS-IS offers great opportunity . This Colonial is loaded with potential and is in need of a updating or with this - Fantastic Lot - you could do a tear down and build your dream home . This home offers 4 bedrooms on the upper level all with hardwood floors and 2 windows in each bedroom. The main level has a nice flow . There is a table space kitchen leading to a large formal dining room . There is a nice living room and main level family room and all have hardwood floors. There are 9ft. ceilings through out. There is a great walk up attic for storage. The correct heat source is hot water baseboard , fuel oil fired boiler. There is a partial basement where the boiler is located with concrete floor and provides an entrance to the crawl space. The location is ideal near Riverfront Dining , Movies , Brewery , Pocomoke River Dockage , Library , Fairgrounds , and more. The price is right.

  18. 2026-04-01
    price $209,500 958-char remark
    Show marketing remark (958 chars)

    Second price adjustment has been made. Estate Sale - SOLD AS-IS offers great opportunity . This Colonial is loaded with potential and is in need of a updating or with this - Fantastic Lot - you could do a tear down and build your dream home . This home offers 4 bedrooms on the upper level all with hardwood floors and 2 windows in each bedroom. The main level has a nice flow . There is a table space kitchen leading to a large formal dining room . There is a nice living room and main level family room and all have hardwood floors. There are 9ft. ceilings through out. There is a great walk up attic for storage. The correct heat source is hot water baseboard , fuel oil fired boiler. There is a partial basement where the boiler is located with concrete floor and provides an entrance to the crawl space. The location is ideal near Riverfront Dining , Movies , Brewery , Pocomoke River Dockage , Library , Fairgrounds , and more. The price is right.

  19. 2026-03-14
    status Active 958-char remark
    Show marketing remark (958 chars)

    Second price adjustment has been made. Estate Sale - SOLD AS-IS offers great opportunity . This Colonial is loaded with potential and is in need of a updating or with this - Fantastic Lot - you could do a tear down and build your dream home . This home offers 4 bedrooms on the upper level all with hardwood floors and 2 windows in each bedroom. The main level has a nice flow . There is a table space kitchen leading to a large formal dining room . There is a nice living room and main level family room and all have hardwood floors. There are 9ft. ceilings through out. There is a great walk up attic for storage. The correct heat source is hot water baseboard , fuel oil fired boiler. There is a partial basement where the boiler is located with concrete floor and provides an entrance to the crawl space. The location is ideal near Riverfront Dining , Movies , Brewery , Pocomoke River Dockage , Library , Fairgrounds , and more. The price is right.

  20. 2026-02-28
    historical 958-char remark
    Show marketing remark (958 chars)

    Second price adjustment has been made. Estate Sale - SOLD AS-IS offers great opportunity . This Colonial is loaded with potential and is in need of a updating or with this - Fantastic Lot - you could do a tear down and build your dream home . This home offers 4 bedrooms on the upper level all with hardwood floors and 2 windows in each bedroom. The main level has a nice flow . There is a table space kitchen leading to a large formal dining room . There is a nice living room and main level family room and all have hardwood floors. There are 9ft. ceilings through out. There is a great walk up attic for storage. The correct heat source is hot water baseboard , fuel oil fired boiler. There is a partial basement where the boiler is located with concrete floor and provides an entrance to the crawl space. The location is ideal near Riverfront Dining , Movies , Brewery , Pocomoke River Dockage , Library , Fairgrounds , and more. The price is right.

  21. 2026-02-28
    listed $219,500 Active 958-char remark
    Show marketing remark (958 chars)

    Second price adjustment has been made. Estate Sale - SOLD AS-IS offers great opportunity . This Colonial is loaded with potential and is in need of a updating or with this - Fantastic Lot - you could do a tear down and build your dream home . This home offers 4 bedrooms on the upper level all with hardwood floors and 2 windows in each bedroom. The main level has a nice flow . There is a table space kitchen leading to a large formal dining room . There is a nice living room and main level family room and all have hardwood floors. There are 9ft. ceilings through out. There is a great walk up attic for storage. The correct heat source is hot water baseboard , fuel oil fired boiler. There is a partial basement where the boiler is located with concrete floor and provides an entrance to the crawl space. The location is ideal near Riverfront Dining , Movies , Brewery , Pocomoke River Dockage , Library , Fairgrounds , and more. The price is right.

  22. 2026-01-29
    historical $219,500 958-char remark
    Show marketing remark (958 chars)

    Second price adjustment has been made. Estate Sale - SOLD AS-IS offers great opportunity . This Colonial is loaded with potential and is in need of a updating or with this - Fantastic Lot - you could do a tear down and build your dream home . This home offers 4 bedrooms on the upper level all with hardwood floors and 2 windows in each bedroom. The main level has a nice flow . There is a table space kitchen leading to a large formal dining room . There is a nice living room and main level family room and all have hardwood floors. There are 9ft. ceilings through out. There is a great walk up attic for storage. The correct heat source is hot water baseboard , fuel oil fired boiler. There is a partial basement where the boiler is located with concrete floor and provides an entrance to the crawl space. The location is ideal near Riverfront Dining , Movies , Brewery , Pocomoke River Dockage , Library , Fairgrounds , and more. The price is right.

ⓘ 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
$3,581 · $298/mo
Projected year-2 tax
$3,581 · $298/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 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$23,822
− Mortgage interest
−$8,957
− Property taxes
−$3,581
− Insurance
−$800
− Repairs & maintenance
−$1,906
− Management
−$1,906
− Depreciation
−$4,652
Taxable income
$2,022
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$485
After-tax cash flow
$3,892/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
Worcester County Public Schools
NCES district ID
2400720
Math proficiency
30% ▼ -25.00%
Reading proficiency
44% ▼ -20.00%
Median HH income
$56,748
Composite
32.6/100
National rank
#5672
State rank
#6 of 24 in MD

Livability — Pocomoke City

Score
71/100
State rank
#157
US rank
#7066

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pocomoke City, MD
Population (ZIP)
7,252

Population outlook (Worcester County) Hauer SSP2

Today (2025)
51,363 people
By 2030
51,191 · -0.3%
By 2040
50,459 · -1.8%
By 2050
49,451 · -3.7%
By 2075
48,533 · -5.5%
By 2100
44,223 · -13.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 54% Black 37% Two or more races 5% Asian 2% Hispanic / Latino 2%
Common ancestry
Scandinavian 2% Romanian 2% Scotch-Irish 2%
Foreign-born
5% · Canada, Dominican Republic, Mexico
Languages at home
93% English-only · Other Asian/Pacific 1% Spanish 1% Vietnamese 1%

Political lean MEDSL · Worcester

2024 margin
Strong R (+22.0) · D 38.0% · R 60.0% · Other 2.0%
2008→2024 swing
-6.5pp toward R · 2008: -15.5pp · 2024: -22.0pp
All cycles
2024: R+22.0 2020: R+19.0 2016: R+27.9 2012: R+18.3 2008: R+15.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -10.03%
Current HPI
243.2329
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

-18.2% since first listed
8 events — show timeline
  • 2026-05-08 Price Changed $179,500 BRIGHT MLS
  • 2026-04-29 Price Changed $189,500 BRIGHT MLS
  • 2026-04-14 Price Changed $199,500 BRIGHT MLS
  • 2026-04-01 Price Changed $209,500 BRIGHT MLS
  • 2026-03-14 Relisted BRIGHT MLS
  • 2026-02-28 Listing Removed BRIGHT MLS
  • 2026-02-28 Listed $219,500 BRIGHT MLS
  • 2026-01-29 Coming Soon $219,500 BRIGHT MLS

Property tax history

+6.5%/yr

Latest (2025): $3,581 · +16.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…