CashFlowRE
Sign in Sign up
No image
C Composite 57.39
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 +19.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.0/10.0
  • Livability +3.6/5.0
  • Rent growth +3.4/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,999

379 Clover Ct · Glen Burnie, MD 21060
3 bd · 1.0 ba · 1,464 sqft · SingleFamily public records · 11 Days on market
Built 1977 9,148 sqft lot Est $384k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Short sale! Opportunity Knocks. Priced to reflect condition of property. Classic split-foyer home located in the cul de sac is ready for a full rehab/renovation. This property presents a great opportunity for investors, rehabbers, or buyers looking to customize a home to their own taste. Long-term ownership and an existing structure offer an opportunity for significant updating throughout the home. There’s a deck located rear of home. Sold strictly as-is. Bring your vision and creativity to unlock this home’s full potential.

Key facts

  • Cul de sac
  • Split-foyer home
  • Deck located rear

Tags

SPLIT-FOYER HOMECUL DE SACDECK LOCATED REARFULL REHAB RENOVATIONSIGNIFICANT UPDATING

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 3-bed/1.0-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $322 ($4k/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 $243k (10.1% below list).
  • Recommended offer: $243k (10.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 4.4% in Glen Burnie — 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 72/100 on livability (#135 in MD) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: cost of living C-, schools D-, crime 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.
  • Market conditions: Rents rising (+3.4%/yr); 164 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $8k 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

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% 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 $242,752 (10.1% below list)

Questions for the listing agent

  1. Built in 1977 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.90%
Cap rate
7.72%
Cash-on-cash
5.11%
DSCR
1.23
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$383,568
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7748 Overhill Rd 0.20mi 3/1.0 1,400 (-4%) 5mo $291,525 $208 79
100 Cedar Dr 0.31mi 3/2.5 1,550 (+6%) 4mo $482,500 $311 67
28 Queen Anne Rd 0.48mi 4/2.0 (+1) 1,480 (+1%) 3mo $389,000 $263 64
826 Barbara Ct 0.41mi 3/3.0 1,560 (+7%) 0mo $390,000 $250 62
102 Queen Anne Rd 0.47mi 3/1.5 1,348 (-8%) 4mo $340,000 $252 59
7831 Overhill Rd 0.44mi 4/2.0 (+1) 1,560 (+7%) 2mo $415,000 $266 58
1 Beach Rd 0.75mi 3/2.0 1,472 (+0%) 3mo $385,000 $262 58
217 Saltgrass Dr 0.75mi 3/2.0 1,490 (+2%) 7mo $525,000 $352 52
15 Beach Rd 0.73mi 2/2.0 (-1) 1,510 (+3%) 2mo $275,000 $182 50
13 Beach Rd 0.73mi 3/1.0 1,352 (-8%) 4mo $304,500 $225 50
103 Henson Rd 0.42mi 3/3.0 1,662 (+14%) 7mo $416,000 $250 44
920 Blakistone Rd 0.71mi 3/1.0 1,260 (-14%) 2mo $329,900 $262 42

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 · 3.44% rent growth · sell at horizon

5-year hold
IRR
-8.0%
Equity multiple
0.71×
Total profit
$-22,291
Equity at exit
$40,258
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$10,942
Equity at exit
$23,345

Cash invested: $75,600 (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 21060

Rents YoY
3.4%
Active inventory
164
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,428 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$67 /mo · $808/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$510
Net cashflow
$322

Break-even live

Break-even rent $2,020
Max offer price $269,999
Occupancy floor 82%

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
$67,500
Closing costs
$8,100
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7 Cedar Dr Glen Burnie, MD 4.0 2.0 972 $2,900 $2.98 23d 1 0.42mi
7806 Southampton Dr Glen Burnie, MD 2.0 1.0 609 $1,554 $2.55 2d 45 0.66mi
7847 Americana Cir Glen Burnie, MD 1.0–3.0 1.0–2.0 891 $2,149 $2.41 4d 17 0.94mi
142 Alview Ter Glen Burnie, MD 4.0 1.0 1101 $2,100 $1.91 10d 1 1.04mi
14 Harvard Rd Glen Burnie, MD 4.0 2.0 1238 $2,500 $2.02 10d 1 1.17mi
124 Louise Ter Glen Burnie, MD 4.0 2.0 1848 $2,300 $1.24 43d 1 1.28mi
8009 Cameryn Pl Pasadena, MD 2.0–3.0 2.0 1217 $2,740 $2.25 2d 9 1.28mi
328 Gatewater Ct Glen Burnie, MD 1.0–2.0 1.0 798 $1,815 $2.27 1d 12 1.29mi
354 Gatewater Ct #201 Glen Burnie, MD 2.0 1.0 1012 $1,700 $1.68 17d 1 1.37mi
8129 Woodholme Cir Unit A Pasadena, MD 2.0 1.5 1400 $2,400 $1.71 10d 1 1.42mi
8115 Evening Star Dr Pasadena, MD 1.0–3.0 1.0–2.0 1213 $3,420 $2.82 1d 32 1.43mi
121 Foxbay Ln Glen Burnie, MD 2.0 2.0 1592 $2,295 $1.44 43d 1 1.47mi
7810 Foxcove Ct Glen Burnie, MD 3.0 2.0 1580 $2,500 $1.58 4d 1 1.50mi

Listing history 2 events

  1. 2026-03-04
    status Pending
  2. 2026-02-20
    listed $269,999 Active

ⓘ 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
$808 · $67/mo
Projected year-2 tax
$1,875 · $156/mo
Expected delta
+$1,068/yr (+$89/mo · 132.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$29,130
− Mortgage interest
−$15,124
− Property taxes
−$808
− Insurance
−$1,350
− Repairs & maintenance
−$2,330
− Management
−$2,330
− Depreciation
−$7,855
Taxable loss
−$667
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$160
After-tax cash flow
$4,024/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 — Glen Burnie

Score
72/100
State rank
#135
US rank
#5815

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glen Burnie, MD
County
Anne Arundel County · 535,653 people
City population
96,960
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
39,730
Household income
$104,715
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
976.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 55% Black 24% Hispanic / Latino 12% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 5% Slovak 1% Italian 1%
Foreign-born
12% · Canada, China, Jamaica
Languages at home
85% English-only · Spanish 9% Other Indo-European 2% Tagalog/Filipino 1%

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
▼ -305.56%
Current HPI
304.5692
Rent YoY
▲ 3.44%
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

2 events — show timeline
  • 2026-03-04 Pending BRIGHT MLS
  • 2026-02-20 Listed $269,999 BRIGHT MLS

Property tax history

-3.6%/yr

Latest (2025): $808 · +60.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…