CashFlowRE
Sign in Sign up
17521 Lexington Ave
D Composite 41.47
Why this score? — see what drove the D 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).

  • ARV discount +11.9/15.0
  • Cash flow +11.7/30.0
  • DSCR +3.5/10.0
  • Rent growth +3.5/5.0
  • Livability +3.3/5.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$250,000

17521 Lexington Ave · Halfway, MD 21740
4 bd · 1.0 ba · 1,203 sqft · SingleFamily public records · 123 Days on market
Built 1941 9,150 sqft lot $208/sqft · 10% below area Est $277k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A 4-bedroom, 1-bath single-family home is currently rented and ready for a new investor to purchase and add to their portfolio. Property is being sold with a tenant in place, providing immediate income. The home features an open kitchen and living room layout, stainless steel appliances including a dishwasher, and hardwood flooring in the two main-level bedrooms. The second level includes two additional carpeted bedrooms. The bathroom has an updated tiled tub surround. Exterior features include a fenced yard with a storage shed and shared off-street parking. Located on a quiet residential street with steady rental demand, this property offers a straightforward investment opportunity with existing cash flow in place.

Key facts

  • Hardwood flooring
  • Fenced yard
  • Storage shed

Tags

STAINLESS STEEL APPLIANCESHARDWOOD FLOORINGUPDATED TILED TUB SURROUNDFENCED YARDSTORAGE SHEDSHARED OFF-STREET PARKING

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/1.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-72 ($-864/yr) — negative.
  • To cash-flow at today's rent, offer at most $237k (5.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $195k (22.0% below list).
  • Recommended offer: $195k (22.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 4.8% in Halfway — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 66/100 on livability (#225 in MD) — a middle-class / working-renter tenant base. Strengths: housing A+, cost of living A, employment A-; Watch: schools C-, crime F, amenities F.
  • Washingtion County Public Schools (suburban): math 18% / reading 33% proficiency, ranked #13 of 24 in MD (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+4.0%/yr); 368 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 232 units permitted in Washington County in 2024 (12 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($63k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 123 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 24y 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 $70k; list at $250k implies a 257% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $194,886 (22.0% 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 123 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.78%
Cap rate
5.95%
Cash-on-cash
-1.23%
DSCR
0.95
GRM
10.7

CMA / ARV

ARV (median comp)
$277,142
List price
$250,000
Delta
-9.79%
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
11217 Hollywood Rd 0.10mi 3/1.0 (-1) 1,248 (+4%) 6mo $320,000 $256 79
17409 Wolford Ave 0.15mi 3/1.0 (-1) 1,260 (+5%) 9mo $260,000 $206 73
11319 Manse Rd 0.41mi 3/1.0 (-1) 1,258 (+5%) 1mo $270,000 $215 67
11108 Mountain View Cir 0.38mi 3/1.0 (-1) 1,144 (-5%) 14mo $236,000 $206 58
11117 Nursery Rd 0.31mi 4/1.5 1,363 (+13%) 6mo $310,000 $227 56
11306 Manse Rd 0.38mi 3/2.0 (-1) 1,304 (+8%) 14mo $300,000 $230 48
948 Linwood Rd 0.67mi 3/2.0 (-1) 1,152 (-4%) 8mo $265,000 $230 46
11113 Glenside Ave 0.36mi 3/1.5 (-1) 1,044 (-13%) 10mo $305,900 $293 46
17415 Gay St 0.50mi 3/1.0 (-1) 1,056 (-12%) 9mo $255,000 $241 44
17910 Pin Oak Rd 0.68mi 3/2.0 (-1) 1,148 (-5%) 13mo $320,000 $279 40
17317 Amber Dr 0.75mi 3/2.0 (-1) 1,271 (+6%) 11mo $285,000 $224 38
17814 Stone Valley Cir 0.70mi 3/2.0 (-1) 1,025 (-15%) 6mo $208,000 $203 28

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 · 4.0% rent growth · sell at horizon

5-year hold
IRR
-17.3%
Equity multiple
0.38×
Total profit
$-43,157
Equity at exit
$37,276
10-year hold
IRR
-7.7%
Equity multiple
0.49×
Total profit
$-35,361
Equity at exit
$21,615

Cash invested: $70,000 (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 21740

Rents YoY
4.0%
Active inventory
368
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,949 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$196 /mo · $2,357/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$409
Net cashflow
$-72

Break-even live

Break-even rent $2,040
Max offer price $237,283
Occupancy floor 99%

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
$62,500
Closing costs
$7,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10924 Gaywood Dr Hagerstown, MD 3.0 1.0 1100 $2,000 $1.82 21d 1 0.47mi
1529 Sherman Ave Unit 1 Hagerstown, MD 3.0 2.5 1496 $2,100 $1.40 21d 1 0.65mi
1527 Sherman Ave Unit 2 Hagerstown, MD 3.0 2.5 1496 $2,100 $1.40 21d 1 0.66mi
17940 Garden Ln Hagerstown, MD 1.0–3.0 1.0–2.0 1020 $1,706 $1.67 13d 19 0.94mi
671 Highland Way Unit 5 Hagerstown, MD 3.0 1.0 865 $1,500 $1.73 44d 1 1.49mi

Listing history 45 events

  1. 2026-06-17
    days on market $250,000 Active 123 DOM
  2. 2026-06-16
    days on market $250,000 Active 122 DOM
  3. 2026-06-15
    days on market $250,000 Active 121 DOM
  4. 2026-06-14
    days on market $250,000 Active 119 DOM
  5. 2026-06-13
    days on market $250,000 Active 118 DOM
  6. 2026-06-10
    days on market $250,000 Active 116 DOM
  7. 2026-06-09
    days on market $250,000 Active 115 DOM
  8. 2026-06-08
    days on market $250,000 Active 114 DOM
  9. 2026-06-07
    days on market $250,000 Active 113 DOM
  10. 2026-06-03
    days on market $250,000 Active 109 DOM
  11. 2026-06-02
    days on market $250,000 Active 108 DOM
  12. 2026-06-01
    days on market $250,000 Active 107 DOM
  13. 2026-05-31
    days on market $250,000 Active 106 DOM
  14. 2026-05-30
    days on market $250,000 Active 105 DOM
  15. 2026-02-14
    listed $250,000 Active 725-char remark
    Show marketing remark (725 chars)

    A 4-bedroom, 1-bath single-family home is currently rented and ready for a new investor to purchase and add to their portfolio. Property is being sold with a tenant in place, providing immediate income. The home features an open kitchen and living room layout, stainless steel appliances including a dishwasher, and hardwood flooring in the two main-level bedrooms. The second level includes two additional carpeted bedrooms. The bathroom has an updated tiled tub surround. Exterior features include a fenced yard with a storage shed and shared off-street parking. Located on a quiet residential street with steady rental demand, this property offers a straightforward investment opportunity with existing cash flow in place.

  16. 2024-08-15
    historical
  17. 2024-05-06
    listed $220,000 Active
  18. 2014-12-14
    historical Withdrawn
  19. 2014-12-14
    historical
  20. 2014-10-07
    listed Active
  21. 2014-10-07
    listed $134,900
  22. 2014-10-07
    historical
  23. 2014-10-07
    historical Withdrawn
  24. 2014-09-05
    price
  25. 2014-07-14
    price
  26. 2014-06-11
    listed Active
  27. 2014-06-11
    listed $134,900
  28. 2013-08-15
    soldstatus $70,000
  29. 2013-07-17
    historical
  30. 2013-07-15
    soldstatus $70,000 Sold
  31. 2013-07-15
    soldstatus $70,000
  32. 2013-03-22
    status Contingent (No Kick Out)
  33. 2013-03-21
    historical Temporarily Off-Market
  34. 2013-03-21
    historical
  35. 2013-03-05
    price $75,000
  36. 2013-02-13
    listed $90,000 Active
  37. 2013-02-13
    listed $75,000
  38. 2006-03-10
    soldstatus $150,000
  39. 2006-02-28
    soldstatus $150,000
  40. 2006-01-09
    historical
  41. 2005-08-15
    listed $169,900
  42. 2002-09-06
    soldstatus $104,900
  43. 2002-08-29
    soldstatus $104,900
  44. 2002-07-18
    historical
  45. 2002-03-01
    listed $104,900

ⓘ 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
$2,357 · $196/mo
Projected year-2 tax
$2,541 · $212/mo
Expected delta
+$184/yr (+$15/mo · 7.8%)

ⓘ 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 5/10 Major 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 2% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$23,386
− Mortgage interest
−$14,004
− Property taxes
−$2,357
− Insurance
−$1,250
− Repairs & maintenance
−$1,871
− Management
−$1,871
− Depreciation
−$7,273
Taxable loss
−$5,239
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,257
After-tax cash flow
$393/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
Washingtion County Public Schools
NCES district ID
2400660
Math proficiency
18% ▼ -20.00%
Reading proficiency
33% ▼ -17.00%
Median HH income
$54,784
Composite
22.87/100
National rank
#8007
State rank
#13 of 24 in MD

Livability — Halfway

Score
66/100
State rank
#225
US rank
#11296

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Halfway, MD
County
Washington County · 98,861 people
City population
64,792
Metro
Hagerstown-Martinsburg, MD-WV
Population (ZIP)
64,792
Household income
$62,873
Rent vs Own
44.7% rent · 55.3% own
Severe rent burden
2832.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
151,614 people
By 2030
151,455 · -0.1%
By 2040
150,097 · -1.0%
By 2050
148,193 · -2.3%
By 2075
146,581 · -3.3%
By 2100
138,025 · -9.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Black 18% Two or more races 10% Hispanic / Latino 10% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Dominican 2%
Common ancestry
Romanian 2% Lithuanian 1% Slovak 1%
Foreign-born
9% · Canada, China
Languages at home
86% English-only · Spanish 9% French/Haitian/Cajun 1% Chinese 1%

Political lean MEDSL · Washington

2024 margin
Strong R (+23.0) · D 37.3% · R 60.4% · Other 2.3%
2008→2024 swing
-10.2pp toward R · 2008: -12.9pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+20.9 2016: R+32.4 2012: R+18.5 2008: R+12.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -248.38%
Current HPI
264.8018
Rent YoY
▲ 4.00%
Metro
Hagerstown-Martinsburg, MD-WV
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

+138.3% since first listed
31 events — show timeline
  • 2026-02-14 Listed $250,000 BRIGHT MLS
  • 2024-08-15 Listing Removed BRIGHT MLS
  • 2024-05-06 Listed $220,000 BRIGHT MLS
  • 2014-12-14 Listing Removed BRIGHT MLS
  • 2014-12-14 Delisted MRIS
  • 2014-10-07 Listed MRIS
  • 2014-10-07 Delisted MRIS
  • 2014-10-07 Listing Removed BRIGHT MLS
  • 2014-10-07 Listed $134,900 BRIGHT MLS
  • 2014-09-05 Price Changed MRIS
  • 2014-07-14 Price Changed MRIS
  • 2014-06-11 Listed MRIS
  • 2014-06-11 Listed $134,900 BRIGHT MLS
  • 2013-08-15 Sold (Public Records) $70,000 Public Records
  • 2013-07-17 Delisted MRIS
  • 2013-07-15 Sold (MLS) $70,000 BRIGHT MLS
  • 2013-07-15 Sold (MLS) $70,000 MRIS
  • 2013-03-22 Pending MRIS
  • 2013-03-21 Delisted MRIS
  • 2013-03-21 Listing Removed BRIGHT MLS
  • 2013-03-05 Price Changed $75,000 MRIS
  • 2013-02-13 Listed $90,000 MRIS
  • 2013-02-13 Listed $75,000 BRIGHT MLS
  • 2006-03-10 Sold (Public Records) $150,000 Public Records
  • 2006-02-28 Sold (MLS) $150,000 MRIS
  • 2006-01-09 Delisted MRIS
  • 2005-08-15 Listed $169,900 MRIS
  • 2002-09-06 Sold (Public Records) $104,900 Public Records
  • 2002-08-29 Sold (MLS) $104,900 MRIS
  • 2002-07-18 Delisted MRIS
  • 2002-03-01 Listed $104,900 MRIS

Property tax history

+4.9%/yr

Latest (2025): $2,357 · -7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…