8435 Greenbelt Rd #202 · Seabrook, MD
Flood risk 8/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $755 – $1,403
Heat risk 7/10 · Major
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 17.0%
Air-quality risk 5/10 · Moderate
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
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).
- Cash flow +14.2/30.0
- ARV discount +9.3/15.0
- 1% rule +8.1/10.0
- DSCR +4.3/10.0
- Livability +3.5/5.0
- Condition / age +2.5/5.0
- Rent growth +2.1/5.0
- Schools +1.7/10.0
- Appreciation +0.0/10.0
$169,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
DESIREABLE TOP LEVEL UNIT FOR QUIET LIVING , THIS MODERN RECENTLY UPDATED UNIT HAS MANY UPGRADES WITH QUARTZ COUNTERS : ALL NEW APPLIANCES -FRIDGE, DISHWASHER, RANGE AND DISPOSAL . SPACIOUS PANTRY, WITH STACK WASHER DRYER IN PANTRY. NEW BATH FIXTURES INCLUDE VANITY TOILET AND CUSTOM SHOWER CERAMIC TILING. UNIT FLOORING BOASTS NEW WATERPROOF VINYL FOR MANY TEARS OF STAINFREE MAINTENANCE. EXTERIOR INCLUDES SPACIOUS BALCONY WITH QUIET AND TRANQUIL REAR VIEW VISTA. SNEIGHBORHOOD AMENITIES INCLUDES KIDS PLAYGROUND, PICNIC BENCHES, WALKING PATHS AND COMMUNITY POOL ALL WITHIN THE COMMUNITY. SPACIOUS PANTRY. COME SHOW, YOU WON'T BE DISAPPOINTED!
Key facts
- Quartz counters
- Stack washer dryer
- Spacious pantry
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $170k.
Deal economics
- At list price, monthly cash flow is $-39 ($-467/yr) — negative.
- To cash-flow at today's rent, offer at most $163k (4.0% below list).
- Meets the 1% rule at list price ($2k rent vs $170k).
- Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
- Cap rate 6.5% vs local median 4.6% in Seabrook — 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 70/100 on livability (#162 in MD) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, commute B; Watch: health & safety C-, crime D-, 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.
- Zoned schools: Magnolia Elementary (math 9% / reading 28%, grade F, #393 of 860 statewide, top 46%, 434 students, 77% FRL); Greenbelt Middle (math 11% / reading 32%, grade F, #132 of 225 statewide, top 59%, 1,342 students, 76% FRL); Eleanor Roosevelt High (math 61% / reading 74%, grade B, #48 of 222 statewide, top 22%, 2,526 students, 59% FRL) — zoned schools average 71% FRL vs 53% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Zoned-school proficiency averages 36% at this address vs 16% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Prince George'S County Public Schools average implies; a family-tenant draw the district grade alone would hide.
- Market conditions: Rents soft (-1.7%/yr); 91 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,481 units permitted in Prince George's County in 2024 (0 in 5+ unit buildings).
- This rent runs 32% of the median local income ($84k/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 $5k 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 299 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 25y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: flood insurance adds $66/mo; HOA is 29% of rent.
- Climate carrying-cost: severe flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- 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?
- It's been on market 299 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.31% ✓
- Cap rate
- 6.49%
- Cash-on-cash
- 0.70%
- DSCR
- 1.03
- GRM
- 6.3
CMA / ARV
- ARV (median comp)
- $176,786
- List price
- $169,900
- Delta
- -3.89%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -23.0%
- Equity multiple
- 0.24×
- Total profit
- $-36,125
- Equity at exit
- $25,333
- IRR
- -39.3%
- Equity multiple
- -0.22×
- Total profit
- $-58,206
- Equity at exit
- $14,690
Cash invested: $47,572 (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
ZIP-level market 20770
- Home prices YoY
- -25.1%
- Rents YoY
- -1.7%
- Active inventory
- 91
- Price-to-rent
- 6.3×
Monthly cashflow live
- Estimated rent
- $2,231 high interval (Pro) →
- Mortgage (P&I)
- −$891
- Tax from tax record
- −$124 /mo · $1,486/yr
- Insurance
- −$71
- Flood insurance flood zone
- −$66 /mo · $798/yr
- HOA
- −$649
- Vacancy / Maint / Mgmt
- −$468
- Net cashflow
- $-39
Break-even live
Sensitivity live
| Price | -10% $57 | -5% $9 | +0% $-39 | +5% $-87 | +10% $-135 |
|---|---|---|---|---|---|
| Rent | -10% $-215 | -5% $-127 | +0% $-39 | +5% $49 | +10% $137 |
| Rate | -1.0pp $47 | -0.5pp $4 | base $-39 | +0.5pp $-83 | +1.0pp $-128 |
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
- $42,475
- Closing costs
- $5,097
- 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 27 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 8501 Greenbelt Rd Greenbelt, MD | 1.0–3.0 | 1.0–2.0 | 933 | $1,976 | $2.12 | 45d | 1 | 0.10mi |
| 8671 Greenbelt Rd #101 Greenbelt, MD | 3.0 | 1.0 | 1072 | $2,099 | $1.96 | 45d | 1 | 0.10mi |
| 8118 Bird Ln Greenbelt, MD | 3.0 | 2.5 | 1393 | $2,650 | $1.90 | 20d | 1 | 0.25mi |
| 8650 Brae Brooke Dr Lanham, MD | 3.0 | 2.5 | 1300 | $2,600 | $2.00 | 7d | 1 | 0.25mi |
| 7212 Lost Spring Ct Lanham, MD | 3.0 | 2.5 | 1272 | $2,350 | $1.85 | 26d | 1 | 0.27mi |
| 8688 Brae Brooke Dr Lanham, MD | 3.0 | 2.5 | 1408 | $2,500 | $1.78 | 45d | 1 | 0.29mi |
| 7913 Brooks Pl Greenbelt, MD | 3.0 | 2.5 | 1374 | $3,000 | $2.18 | 26d | 1 | 0.57mi |
| 7768 Mandan Rd Greenbelt, MD | 3.0 | 2.5 | 1320 | $2,550 | $1.93 | 21d | 1 | 0.65mi |
| 6702 Lake Park Dr Greenbelt, MD | 2.0 | 2.0 | 1274 | $2,250 | $1.77 | 45d | 1 | 0.81mi |
| 7716 Hanover Pkwy Apt T4 Greenbelt, MD | 2.0 | 1.0 | 922 | $2,000 | $2.17 | 45d | 1 | 0.86mi |
| 6934 Hanover Pkwy #402 Greenbelt, MD | 1.0 | 1.0 | 1064 | $1,800 | $1.69 | 45d | 1 | 0.88mi |
| 6630 Lake Park Dr Unit 3B Greenbelt, MD | 2.0 | 2.0 | 1244 | $2,450 | $1.97 | 14d | 1 | 0.88mi |
| 7927 Mandan Rd Apt 301 Greenbelt, MD | 2.0 | 2.0 | 1195 | $2,600 | $2.18 | 0d | 1 | 0.92mi |
| 6520 Lake Park Dr Apt 301 Greenbelt, MD | 2.0 | 2.0 | 1433 | $2,450 | $1.71 | 45d | 1 | 0.93mi |
| 8007 Mandan Rd Unit T2 Greenbelt, MD | 3.0 | 2.0 | 1396 | $2,500 | $1.79 | 45d | 1 | 0.93mi |
| 6602 Lake Park Dr Unit T2 Greenbelt, MD | 3.0 | 2.0 | 1270 | $2,700 | $2.13 | 26d | 1 | 0.94mi |
| 8009 Mandan Rd #303 Greenbelt, MD | 3.0 | 2.0 | 1420 | $2,450 | $1.73 | 45d | 1 | 0.99mi |
| 8011 Mandan Rd #303 Greenbelt, MD | 3.0 | 2.0 | 1188 | $2,495 | $2.10 | 20d | 1 | 0.99mi |
| 6998 Hanover Pkwy #302 Greenbelt, MD | 2.0 | 2.0 | 994 | $2,175 | $2.19 | 14d | 1 | 1.00mi |
| 6998 Hanover Pkwy #3 Greenbelt, MD | 1.0 | 1.0 | 750 | $1,650 | $2.20 | 45d | 1 | 1.00mi |
| 7232 Hanover Pkwy Greenbelt, MD | 1.0–3.0 | 1.0–1.5 | 841 | $2,032 | $2.42 | 45d | 1 | 1.00mi |
| 32 Crescent Rd Greenbelt, MD | 1.0 | 1.0 | 630 | $1,538 | $2.44 | 12d | 4 | 1.22mi |
| 6913 Woodstream Ln Unit 6913 Lanham, MD | 3.0 | 2.0 | 1374 | $2,600 | $1.89 | 45d | 1 | 1.28mi |
| 6913 Woodstream Ln Lanham, MD | 3.0 | 2.5 | 1374 | $2,600 | $1.89 | 45d | 1 | 1.28mi |
| 157 Westway Greenbelt, MD | 1.0–3.0 | 1.0–2.0 | 1191 | $2,110 | $1.77 | 1d | 33 | 1.30mi |
| 9 Parkway Greenbelt, MD | 1.0–2.0 | 1.0 | 812 | $2,041 | $2.51 | 5d | 21 | 1.33mi |
| 9971 Good Luck Rd Lanham, MD | 1.0–3.0 | 1.0–2.0 | 1155 | $2,010 | $1.74 | 0d | 26 | 1.38mi |
HOA detail condo
- Monthly dues
- $649 · $7,788/yr
- Likely covers
- waterpool
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 31 events
-
2026-06-21days on market $169,900 Active 299 DOM
-
2026-06-18days on market $169,900 Active 296 DOM
-
2026-06-17days on market $169,900 Active 295 DOM
-
2026-06-16days on market $169,900 Active 294 DOM
-
2026-06-15days on market $169,900 Active 293 DOM
-
2026-06-13days on market $169,900 Active 291 DOM
-
2026-06-10days on market $169,900 Active 287 DOM
-
2026-06-08days on market $169,900 Active 286 DOM
-
2026-06-07days on market $169,900 Active 285 DOM
-
2026-06-04days on market $169,900 Active 282 DOM
-
2026-06-03days on market $169,900 Active 281 DOM
-
2026-06-02days on market $169,900 Active 280 DOM
-
2026-06-01days on market $169,900 Active 279 DOM
-
2026-05-31days on market $169,900 Active 278 DOM
-
2026-05-04status Active 646-char remark
Show marketing remark (646 chars)
DESIREABLE TOP LEVEL UNIT FOR QUIET LIVING , THIS MODERN RECENTLY UPDATED UNIT HAS MANY UPGRADES WITH QUARTZ COUNTERS : ALL NEW APPLIANCES -FRIDGE, DISHWASHER, RANGE AND DISPOSAL . SPACIOUS PANTRY, WITH STACK WASHER DRYER IN PANTRY. NEW BATH FIXTURES INCLUDE VANITY TOILET AND CUSTOM SHOWER CERAMIC TILING. UNIT FLOORING BOASTS NEW WATERPROOF VINYL FOR MANY TEARS OF STAINFREE MAINTENANCE. EXTERIOR INCLUDES SPACIOUS BALCONY WITH QUIET AND TRANQUIL REAR VIEW VISTA. SNEIGHBORHOOD AMENITIES INCLUDES KIDS PLAYGROUND, PICNIC BENCHES, WALKING PATHS AND COMMUNITY POOL ALL WITHIN THE COMMUNITY. SPACIOUS PANTRY. COME SHOW, YOU WON'T BE DISAPPOINTED!
-
2026-04-27status Pending 646-char remark
Show marketing remark (646 chars)
DESIREABLE TOP LEVEL UNIT FOR QUIET LIVING , THIS MODERN RECENTLY UPDATED UNIT HAS MANY UPGRADES WITH QUARTZ COUNTERS : ALL NEW APPLIANCES -FRIDGE, DISHWASHER, RANGE AND DISPOSAL . SPACIOUS PANTRY, WITH STACK WASHER DRYER IN PANTRY. NEW BATH FIXTURES INCLUDE VANITY TOILET AND CUSTOM SHOWER CERAMIC TILING. UNIT FLOORING BOASTS NEW WATERPROOF VINYL FOR MANY TEARS OF STAINFREE MAINTENANCE. EXTERIOR INCLUDES SPACIOUS BALCONY WITH QUIET AND TRANQUIL REAR VIEW VISTA. SNEIGHBORHOOD AMENITIES INCLUDES KIDS PLAYGROUND, PICNIC BENCHES, WALKING PATHS AND COMMUNITY POOL ALL WITHIN THE COMMUNITY. SPACIOUS PANTRY. COME SHOW, YOU WON'T BE DISAPPOINTED!
-
2026-02-15price $169,900 646-char remark
Show marketing remark (646 chars)
DESIREABLE TOP LEVEL UNIT FOR QUIET LIVING , THIS MODERN RECENTLY UPDATED UNIT HAS MANY UPGRADES WITH QUARTZ COUNTERS : ALL NEW APPLIANCES -FRIDGE, DISHWASHER, RANGE AND DISPOSAL . SPACIOUS PANTRY, WITH STACK WASHER DRYER IN PANTRY. NEW BATH FIXTURES INCLUDE VANITY TOILET AND CUSTOM SHOWER CERAMIC TILING. UNIT FLOORING BOASTS NEW WATERPROOF VINYL FOR MANY TEARS OF STAINFREE MAINTENANCE. EXTERIOR INCLUDES SPACIOUS BALCONY WITH QUIET AND TRANQUIL REAR VIEW VISTA. SNEIGHBORHOOD AMENITIES INCLUDES KIDS PLAYGROUND, PICNIC BENCHES, WALKING PATHS AND COMMUNITY POOL ALL WITHIN THE COMMUNITY. SPACIOUS PANTRY. COME SHOW, YOU WON'T BE DISAPPOINTED!
-
2025-11-20price $174,900 646-char remark
Show marketing remark (646 chars)
DESIREABLE TOP LEVEL UNIT FOR QUIET LIVING , THIS MODERN RECENTLY UPDATED UNIT HAS MANY UPGRADES WITH QUARTZ COUNTERS : ALL NEW APPLIANCES -FRIDGE, DISHWASHER, RANGE AND DISPOSAL . SPACIOUS PANTRY, WITH STACK WASHER DRYER IN PANTRY. NEW BATH FIXTURES INCLUDE VANITY TOILET AND CUSTOM SHOWER CERAMIC TILING. UNIT FLOORING BOASTS NEW WATERPROOF VINYL FOR MANY TEARS OF STAINFREE MAINTENANCE. EXTERIOR INCLUDES SPACIOUS BALCONY WITH QUIET AND TRANQUIL REAR VIEW VISTA. SNEIGHBORHOOD AMENITIES INCLUDES KIDS PLAYGROUND, PICNIC BENCHES, WALKING PATHS AND COMMUNITY POOL ALL WITHIN THE COMMUNITY. SPACIOUS PANTRY. COME SHOW, YOU WON'T BE DISAPPOINTED!
-
2025-10-11price $179,900 646-char remark
Show marketing remark (646 chars)
DESIREABLE TOP LEVEL UNIT FOR QUIET LIVING , THIS MODERN RECENTLY UPDATED UNIT HAS MANY UPGRADES WITH QUARTZ COUNTERS : ALL NEW APPLIANCES -FRIDGE, DISHWASHER, RANGE AND DISPOSAL . SPACIOUS PANTRY, WITH STACK WASHER DRYER IN PANTRY. NEW BATH FIXTURES INCLUDE VANITY TOILET AND CUSTOM SHOWER CERAMIC TILING. UNIT FLOORING BOASTS NEW WATERPROOF VINYL FOR MANY TEARS OF STAINFREE MAINTENANCE. EXTERIOR INCLUDES SPACIOUS BALCONY WITH QUIET AND TRANQUIL REAR VIEW VISTA. SNEIGHBORHOOD AMENITIES INCLUDES KIDS PLAYGROUND, PICNIC BENCHES, WALKING PATHS AND COMMUNITY POOL ALL WITHIN THE COMMUNITY. SPACIOUS PANTRY. COME SHOW, YOU WON'T BE DISAPPOINTED!
-
2025-08-19$184,900 Active 646-char remark
Show marketing remark (646 chars)
DESIREABLE TOP LEVEL UNIT FOR QUIET LIVING , THIS MODERN RECENTLY UPDATED UNIT HAS MANY UPGRADES WITH QUARTZ COUNTERS : ALL NEW APPLIANCES -FRIDGE, DISHWASHER, RANGE AND DISPOSAL . SPACIOUS PANTRY, WITH STACK WASHER DRYER IN PANTRY. NEW BATH FIXTURES INCLUDE VANITY TOILET AND CUSTOM SHOWER CERAMIC TILING. UNIT FLOORING BOASTS NEW WATERPROOF VINYL FOR MANY TEARS OF STAINFREE MAINTENANCE. EXTERIOR INCLUDES SPACIOUS BALCONY WITH QUIET AND TRANQUIL REAR VIEW VISTA. SNEIGHBORHOOD AMENITIES INCLUDES KIDS PLAYGROUND, PICNIC BENCHES, WALKING PATHS AND COMMUNITY POOL ALL WITHIN THE COMMUNITY. SPACIOUS PANTRY. COME SHOW, YOU WON'T BE DISAPPOINTED!
-
2005-12-16soldstatus $185,000
-
2005-12-16soldstatus $185,000
-
2005-10-31soldstatus $185,000 254-char remark
Show marketing remark (254 chars)
Top floor unit - shows well - nice view off balcony. Double pane windows and updated air handler in move-in condition makes this unit a smart buy. Desirable Greenbelt location - convenient to so much! 24 hour notice during the week. Call for appointment
-
2005-08-09historical 254-char remark
Show marketing remark (254 chars)
Top floor unit - shows well - nice view off balcony. Double pane windows and updated air handler in move-in condition makes this unit a smart buy. Desirable Greenbelt location - convenient to so much! 24 hour notice during the week. Call for appointment
-
2005-07-23$178,500 254-char remark
Show marketing remark (254 chars)
Top floor unit - shows well - nice view off balcony. Double pane windows and updated air handler in move-in condition makes this unit a smart buy. Desirable Greenbelt location - convenient to so much! 24 hour notice during the week. Call for appointment
-
2001-12-17soldstatus $69,000
-
2001-11-30soldstatus $69,000
-
2001-10-22historical
-
2001-10-14$72,000
-
1992-04-08soldstatus $76,000
-
1988-10-06soldstatus $59,990
ⓘ 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
- $1,486 · $124/mo
- Projected year-2 tax
- $1,669 · $139/mo
- Expected delta
- +$183/yr (+$15/mo · 12.3%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 2/10 Low
- Heat 7/10 Severe 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
- Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
- Air quality 5/10 Major 6 unhealthy d/yr today · 7 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
- $26,767
- − Mortgage interest
- −$9,517
- − Property taxes
- −$1,486
- − Insurance
- −$1,647
- − Repairs & maintenance
- −$2,141
- − Management
- −$2,141
- − HOA
- −$7,788
- − Depreciation
- −$4,943
- Taxable loss
- −$2,896
- Est. tax savings @ 24.0%
- +$695
- After-tax cash flow
- $229/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 — Seabrook
- Score
- 70/100
- State rank
- #162
- US rank
- #7350
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Seabrook, MD
- County
- Prince Georges County · 919,866 people
- Metro
- Washington-Arlington-Alexandria, DC-VA-MD-WV
- Population (ZIP)
- 28,384
- Household income
- $84,096
- Rent vs Own
- Severe rent burden
- 1890.0
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
- Diverse neighborhood (Simpson 0.69)
- Race & ethnicity
- Black 49% White 18% Hispanic / Latino 17% Asian 8% Two or more races 7%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 1%
- Common ancestry
- Hispanic 2% Italian 1% Lithuanian 1%
- Foreign-born
- 27% · Canada, China, South Korea
- Languages at home
- 69% English-only · Spanish 14% French/Haitian/Cajun 4% Chinese 3%
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
- ▼ -84.02%
- Current HPI
- 251.3114
- Rent YoY
- ▼ -1.67%
- 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
+183.2% since first listed17 events — show timeline
- 2026-05-04 Relisted — BRIGHT MLS
- 2026-04-27 Pending — BRIGHT MLS
- 2026-02-15 Price Changed $169,900 BRIGHT MLS
- 2025-11-20 Price Changed $174,900 BRIGHT MLS
- 2025-10-11 Price Changed $179,900 BRIGHT MLS
- 2025-08-19 Listed $184,900 BRIGHT MLS
- 2005-12-16 Sold (Public Records) $185,000 Public Records
- 2005-12-16 Sold (Public Records) $185,000 Public Records
- 2005-10-31 Sold (MLS) $185,000 MRIS
- 2005-08-09 Delisted — MRIS
- 2005-07-23 Listed $178,500 MRIS
- 2001-12-17 Sold (Public Records) $69,000 Public Records
- 2001-11-30 Sold (MLS) $69,000 MRIS
- 2001-10-22 Delisted — MRIS
- 2001-10-14 Listed $72,000 MRIS
- 1992-04-08 Sold (Public Records) $76,000 Public Records
- 1988-10-06 Sold (Public Records) $59,990 Public Records
Property tax history
+2.6%/yrLatest (2024): $1,486 · +5.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…