CashFlowRE
Sign in Sign up
7832 E Shore Rd
C- Composite 50.02
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.9/30.0
  • DSCR +4.5/10.0
  • 1% rule +3.8/10.0
  • Livability +3.8/5.0
  • Schools +2.9/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$355,000

7832 E Shore Rd · Pasadena, MD 21122
4 bd · 3.0 ba · 2,168 sqft · SingleFamily public records · 21 Days on market
Built 1950 5,000 sqft lot Est $499k · 29% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

Key facts

  • Granite countertops
  • Fenced backyard
  • Detached garage

Tags

FIRST-FLOOR PRIMARY SUITEPRIVATE BACKYARD ACCESSGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESFENCED BACKYARDDETACHED GARAGE

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/3.0-bath single-family listed at $355k.

Deal economics

  • At list price, monthly cash flow is $101 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $313k (11.7% below list).
  • Recommended offer: $313k (11.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.1% in Pasadena — 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 75/100 on livability (#100 in MD, #3,887 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, commute A-; Watch: crime D+, amenities F, cost of living F.
  • Anne Arundel County Public Schools (suburban): math 20% / reading 37% proficiency, ranked #10 of 24 in MD (top 42%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Monarch Global Academy Pcs Laurel Campus (math 13% / reading 28%, grade F, #341 of 860 statewide, top 40%, 830 students, 53% FRL); Northeast Middle (math 6% / reading 32%, grade F, #155 of 225 statewide, top 70%, 882 students, 49% FRL); Northeast High (math 24% / reading 57%, grade F, #130 of 222 statewide, top 58%, 1,390 students, 44% FRL) — zoned schools average 48% FRL vs 25% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents flat; 253 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,303 units permitted in Anne Arundel County in 2024 (299 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Anne Arundel County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($350k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 10y 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.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 58% 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 $313,346 (11.7% below list)

Questions for the listing agent

  1. Built in 1950 — 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
0.88%
Cap rate
6.63%
Cash-on-cash
1.22%
DSCR
1.05
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$498,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7832 E Shore Rd 0.00mi 4/3.0 2,168 (0%) 0mo $343,275 $158 100
755 205th St 0.21mi 4/3.0 2,144 (-1%) 1mo $518,000 $242 87
724 214th St 0.24mi 3/3.0 (-1) 2,256 (+4%) 1mo $500,000 $222 76
7804A E Shore Rd 0.22mi 4/3.0 1,994 (-8%) 1mo $450,000 $226 76
725 220th St 0.48mi 4/2.5 2,148 (-1%) 0mo $575,000 $268 74
726 214th St 0.25mi 3/3.5 (-1) 2,256 (+4%) 2mo $510,000 $226 74
2926 Golden Fleece Dr 0.39mi 4/3.0 2,338 (+8%) 1mo $562,000 $240 68
7903 Mansion House Xing Xing 0.47mi 4/2.5 2,079 (-4%) 1mo $469,900 $226 68
7850-B E Shore Rd 0.14mi 4/2.5 1,848 (-15%) 1mo $425,000 $230 66
925 Longview Ave 0.55mi 4/2.5 2,016 (-7%) 1mo $469,000 $233 60
706 203rd St 0.36mi 3/3.0 (-1) 1,896 (-12%) 1mo $321,000 $169 56
7758 Lyman Ave 0.48mi 3/3.0 (-1) 1,950 (-10%) 2mo $750,000 $385 54

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 · 0.76% rent growth · sell at horizon

5-year hold
IRR
-16.8%
Equity multiple
0.42×
Total profit
$-58,000
Equity at exit
$52,932
10-year hold
IRR
-13.2%
Equity multiple
0.30×
Total profit
$-69,327
Equity at exit
$30,694

Cash invested: $99,400 (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 21122

Rents YoY
0.8%
Active inventory
253
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$3,133 high interval (Pro) →
Mortgage (P&I)
$1,862
Tax from tax record
$365 /mo · $4,378/yr
Insurance
$148
HOA
$0
Vacancy / Maint / Mgmt
$658
Net cashflow
$101

Break-even live

Break-even rent $3,006
Max offer price $355,000
Occupancy floor 92%

Sensitivity live

Price -10% $302 -5% $202 +0% $101 +5% $1 +10% $-100
Rent -10% $-147 -5% $-23 +0% $101 +5% $225 +10% $349
Rate -1.0pp $280 -0.5pp $191 base $101 +0.5pp $9 +1.0pp $-85

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
$88,750
Closing costs
$10,650
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
693 212th St Pasadena, MD 4.0 3.0 1513 $3,099 $2.05 23d 1 0.35mi
8164 Hazy Dawn Ct Pasadena, MD 3.0 2.5 1700 $2,700 $1.59 46d 1 0.84mi
316 Rambling Ridge Ct Pasadena, MD 3.0 1.5 1725 $2,600 $1.51 7d 1 0.89mi
255 Seneca Ter Pasadena, MD 3.0 2.5 1950 $2,900 $1.49 22d 1 1.20mi
3631 Dorshire Ct Pasadena, MD 3.0 2.0 1540 $2,495 $1.62 22d 1 1.26mi
8638 Gambier Harbour Pasadena, MD 3.0 1.5 1400 $2,700 $1.93 0d 1 1.32mi
959 Mount Desert Harbour Pasadena, MD 3.0 1.5 1400 $2,600 $1.86 25d 1 1.40mi
8008 High Oak Rd Glen Burnie, MD 4.0 2.5 2694 $3,650 $1.35 16d 1 1.50mi

Listing history 34 events

  1. 2026-04-10
    status Pending
  2. 2026-03-20
    listed $355,000 Active
  3. 2020-11-16
    soldstatus $355,000
  4. 2020-11-16
    soldstatus $355,000
  5. 2020-10-29
    soldstatus $355,000 Closed 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  6. 2020-09-25
    status Pending 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  7. 2020-09-20
    price $359,000 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  8. 2020-09-20
    status Active 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  9. 2020-09-20
    historical 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  10. 2020-09-07
    price $369,000 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  11. 2020-08-27
    status Active 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  12. 2020-08-26
    historical 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  13. 2020-08-24
    status Active 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  14. 2020-08-17
    historical 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  15. 2020-08-17
    listed $380,000 Active 968-char remark
    Show marketing remark (968 chars)

    PRICE IMPROVEMENT!! Absolutely adorable farmhouse themed home! Complete renovation in 2015! 4 bedrooms, 3 FULL baths. First floor master suite with back yard access and it?s own little porch. Massive bonus room with attached full bathroom and TONS of storage upstairs could also double as a private master suite! Two more large bedrooms upstairs, with another full bath, and big closets! Fabulous front porch and a fantastic covered side porch perfect for entertaining! Kitchen features granite countertops, stainless steel appliances, and an abundance of cabinet space. Lovely living space and separate dining. Fenced back yard, with a big shed, perfect storage! This home also features a huge garage at the end of the extra long driveway offering PLENTY of off street parking, a dream workshop space! Elementary, middle, and high school all within a mile from the home. Green Haven Wharf with fishing and kayak/canoe launch access right down the street. A must see!

  16. 2017-06-15
    soldstatus $274,900 390-char remark
    Show marketing remark (390 chars)

    COME TOUR THIS NEWLY RENOVATED 4/3 BATH BY CUSTOM HOME BUILDER, THOMASVILLE HOMES. 1 STAIRCASE TO MASTER SUITE, WITH ENSUITE, THE OTHER STAIRCASE LEADS TO 2 BEDROOMS WITH FULL BATH. DARK HARDWOODS IN FAMILY ROOM, LIGHT CERAMIC TILE FLOORS IN KITCHEN, DINING ROOM AND BATHROOMS. MAPLE FAWN COLOR CABINETS, LIGHT GRANITE AND STAINLESS STEEL APPLIANCES. 2 DECKS/LARGE SHED AND DETACHED GARAGE.

  17. 2017-06-15
    soldstatus $274,900 Sold
    Show marketing remark (390 chars)

    COME TOUR THIS NEWLY RENOVATED 4/3 BATH BY CUSTOM HOME BUILDER, THOMASVILLE HOMES. 1 STAIRCASE TO MASTER SUITE, WITH ENSUITE, THE OTHER STAIRCASE LEADS TO 2 BEDROOMS WITH FULL BATH. DARK HARDWOODS IN FAMILY ROOM, LIGHT CERAMIC TILE FLOORS IN KITCHEN, DINING ROOM AND BATHROOMS. MAPLE FAWN COLOR CABINETS, LIGHT GRANITE AND STAINLESS STEEL APPLIANCES. 2 DECKS/LARGE SHED AND DETACHED GARAGE.

  18. 2017-05-09
    status Contract
  19. 2017-04-28
    price $269,900
  20. 2017-04-24
    status Active
  21. 2017-04-23
    status Contract
  22. 2017-04-19
    price $274,000
  23. 2017-04-12
    price $274,900
  24. 2017-03-29
    status Active
  25. 2017-02-28
    status Contract
  26. 2017-02-17
    status Active
  27. 2017-02-09
    status Contract
  28. 2017-02-08
    price $279,000
  29. 2017-02-01
    status Active
  30. 2017-01-31
    status Contract
  31. 2017-01-31
    status Active
  32. 2016-12-21
    status Contract
  33. 2016-12-15
    listed $279,900 Active
  34. 1980-03-27
    soldstatus $20,000

ⓘ 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
$4,378 · $365/mo
Projected year-2 tax
$4,378 · $365/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 8/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 58% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$37,602
− Mortgage interest
−$19,886
− Property taxes
−$4,378
− Insurance
−$1,775
− Repairs & maintenance
−$3,008
− Management
−$3,008
− Depreciation
−$10,327
Taxable loss
−$4,781
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,147
After-tax cash flow
$2,360/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
Anne Arundel County Public Schools
NCES district ID
2400060
Math proficiency
20% ▼ -21.00%
Reading proficiency
37% ▼ -13.00%
Median HH income
$87,880
Composite
28.52/100
National rank
#6733
State rank
#10 of 24 in MD

Livability — Pasadena

Score
75/100
State rank
#100
US rank
#3887

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pasadena, MD
County
Anne Arundel County · 535,653 people
City population
61,566
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
61,566
Household income
$127,587
Rent vs Own
13.4% rent · 86.6% own
Severe rent burden
791.0

Population outlook (Anne Arundel County) Hauer SSP2

Today (2025)
617,384 people
By 2030
642,094 · +4.0%
By 2040
686,621 · +11.2%
By 2050
723,031 · +17.1%
By 2075
809,346 · +31.1%
By 2100
837,658 · +35.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Two or more races 7% Black 7% Hispanic / Latino 5% Asian 2%
Common ancestry
Romanian 4% Lithuanian 2% Slovak 2%
Foreign-born
4% · Canada, China
Languages at home
93% English-only · Spanish 3% Other Indo-European 1% Chinese 0%

Political lean MEDSL · Anne Arundel

2024 margin
D (+13.9) · D 55.7% · R 41.7% · Other 2.6%
2008→2024 swing
+15.7pp toward D · 2008: -1.8pp · 2024: 13.9pp
All cycles
2024: D+13.9 2020: D+14.5 2016: D+0.7 2012: R+0.9 2008: R+1.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -401.00%
Current HPI
283.1566
Rent YoY
▲ 0.76%
Metro
Baltimore-Columbia-Towson, MD
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

+1675.0% since first listed
34 events — show timeline
  • 2026-04-10 Pending BRIGHT MLS
  • 2026-03-20 Listed $355,000 BRIGHT MLS
  • 2020-11-16 Sold (Public Records) $355,000 Public Records
  • 2020-11-16 Sold (Public Records) $355,000 Public Records
  • 2020-10-29 Sold (MLS) $355,000 BRIGHT MLS
  • 2020-09-25 Pending BRIGHT MLS
  • 2020-09-20 Price Changed $359,000 BRIGHT MLS
  • 2020-09-20 Relisted BRIGHT MLS
  • 2020-09-20 Listing Removed BRIGHT MLS
  • 2020-09-07 Price Changed $369,000 BRIGHT MLS
  • 2020-08-27 Relisted BRIGHT MLS
  • 2020-08-26 Listing Removed BRIGHT MLS
  • 2020-08-24 Relisted BRIGHT MLS
  • 2020-08-17 Listed $380,000 BRIGHT MLS
  • 2020-08-17 Listing Removed BRIGHT MLS
  • 2017-06-15 Sold (MLS) $274,900 MRIS
  • 2017-06-15 Sold (MLS) $274,900 BRIGHT MLS
  • 2017-05-09 Pending MRIS
  • 2017-04-28 Price Changed $269,900 MRIS
  • 2017-04-24 Relisted MRIS
  • 2017-04-23 Pending MRIS
  • 2017-04-19 Price Changed $274,000 MRIS
  • 2017-04-12 Price Changed $274,900 MRIS
  • 2017-03-29 Relisted MRIS
  • 2017-02-28 Pending MRIS
  • 2017-02-17 Relisted MRIS
  • 2017-02-09 Pending MRIS
  • 2017-02-08 Price Changed $279,000 MRIS
  • 2017-02-01 Relisted MRIS
  • 2017-01-31 Pending MRIS
  • 2017-01-31 Relisted MRIS
  • 2016-12-21 Pending MRIS
  • 2016-12-15 Listed $279,900 MRIS
  • 1980-03-27 Sold (Public Records) $20,000 Public Records

Property tax history

+8.8%/yr

Latest (2025): $4,378 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…