CashFlowRE
Sign in Sign up
8021 Fair Breeze Dr
B- Composite 66.4
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +5.3/15.0
  • Livability +3.5/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$89,900

8021 Fair Breeze Dr · Severn, MD 21144
2 bd · 2.0 ba · 1,008 sqft · SingleFamily · 29 Days on market
Built 2001 871 sqft lot Est $86k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

REDUCED! Spacious, Very Well Kept, 2BR, 2 Full BA in Northern AA Counties Premier Mobile Park. This 16 x 70, 2002 Colony Singlwide features a Lrge Mstr BR w/ Huge Mstr BA, Corner Soaking Tub & Sep. Shower. Lrge Lvng Rm w/ Clng Fan. Very Big Eat-in Country Ktchn w/ Blt-in China Hutch & Plenty of Cabinet Space. Sits on Nice Lndscpd Lot w/ Cust. Deck & Shed. Close to Ft Meade. EZ Access to Rt 100 & 97

Key facts

  • Covered deck
  • Large eat-in kitchen
  • Abundant cabinetry

Tags

COVERED DECKOUTDOOR LIVINGLARGE EAT-IN KITCHENLUXURY VINYL PLANK FLOORINGABUNDANT CABINETRYBUILT-IN HUTCH

Property features AI

Finance

  • Other: Ownership interest: Ground rent; Pets allowed with size/weight and breed restrictions
  • Financial info: Ground rent exists and is paid monthly; Monthly ground rent: $1,015
  • HOA & community: Private roads; Severn Mobile Home Park (ground rent applies)

Exterior

  • Parking: Concrete driveway; Driveway parking with 2 spaces; 2 total garage/parking spaces
  • Utilities: Public water; Public septic; Electric service; Cable TV
  • Home design: Manufactured single wide; Entry-level bedrooms; Very good condition; Estimated year built
  • Construction: Aluminum siding; Asbestos shingle roof; Pillar/post/pier foundation; Double-pane windows with screens
  • Exterior features: Deck(s); Awning(s); Sidewalks; Shed; Above-grade other structures

Interior

  • Kitchen: Refrigerator; Electric range/oven; Dishwasher; Exhaust fan
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Luxury vinyl plank
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans; Electric hot water
  • Interior features: Soaking tub; Tub with shower; Breakfast area; Ceiling fans; Combination kitchen and dining; Traditional floor plan; Eat-in kitchen with table space; Master bathroom
  • Laundry & utility: Washer (in unit); Has laundry

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 2-bed/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 20.4% vs local median 4.0% in Severn — 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 (#175 in MD) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A-; Watch: schools D+, crime D+, amenities 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 soft (-0.9%/yr); 136 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 $622 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 18y 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 $55k; list at $90k implies a 63% gain — meaningful room to come down on a strong offer.
Recommended offer $88,551 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
2.36%
Cap rate
20.40%
Cash-on-cash
50.39%
DSCR
3.24
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$85,680
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8009 Fair Breeze Dr 0.05mi 2/2.0 980 (-3%) 15mo $49,900 $51 81
7959-39 Telegraph Rd #39 0.23mi 3/2.0 (+1) 1,092 (+8%) 8mo $92,000 $84 64
7959-#12 Telegraph Rd #12 0.26mi 3/2.0 (+1) 1,064 (+6%) 12mo $90,000 $85 64
7813 Telegraph Rd 0.62mi 2/1.0 864 (-14%) 10mo $360,000 $417 35

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
44.7%
Equity multiple
2.85×
Total profit
$46,566
Equity at exit
$13,404
10-year hold
IRR
49.3%
Equity multiple
5.10×
Total profit
$103,313
Equity at exit
$7,773

Cash invested: $25,172 (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 21144

Rents YoY
-0.9%
Active inventory
136
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$2,125 high interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$446
Net cashflow
$1,057

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 45%

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
$22,475
Closing costs
$2,697
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7918 Sage Way Severn, MD 2.0 1.0 900 $1,950 $2.17 43d 1 0.90mi
7900 Erin Michele Pkwy Severn, MD 1.0–3.0 1.0–2.0 1111 $2,897 $2.61 2d 9 1.12mi
1807 Arwell Ct Severn, MD 3.0 1.0 1068 $1,900 $1.78 14d 1 1.27mi
1839 Arwell Ct Severn, MD 3.0 1.0 1054 $2,500 $2.37 23d 1 1.31mi
1833 Richfield Dr Severn, MD 3.0 1.0 1125 $1,820 $1.62 1d 8 1.36mi
8317 Severn Orchard Cir Severn, MD 1.0–3.0 1.0 897 $1,768 $1.97 1d 81 1.43mi
8429 Pioneer Dr Severn, MD 3.0 2.0 1068 $2,150 $2.01 43d 1 1.46mi
8001 Laketowne Ct Severn, MD 2.0–3.0 1.0–1.5 1014 $1,989 $1.96 2d 18 1.46mi
8567 Pioneer Dr Severn, MD 3.0 1.0 1068 $2,050 $1.92 43d 1 1.48mi

Listing history 18 events

  1. 2026-06-18
    days on market $89,900 Active 29 DOM
  2. 2026-06-17
    days on market $89,900 Active 28 DOM
  3. 2026-06-16
    days on market $89,900 Active 27 DOM
  4. 2026-06-15
    days on market $89,900 Active 26 DOM
  5. 2026-06-13
    days on market $89,900 Active 24 DOM
  6. 2026-06-09
    days on market $89,900 Active 20 DOM
  7. 2026-06-08
    days on market $89,900 Active 19 DOM
  8. 2026-06-07
    days on market $89,900 Active 18 DOM
  9. 2026-06-04
    days on market $89,900 Active 15 DOM
  10. 2026-06-03
    days on market $89,900 Active 14 DOM
  11. 2026-06-02
    days on market $89,900 Active 13 DOM
  12. 2026-06-01
    days on market $89,900 Active 12 DOM
  13. 2026-05-31
    days on market $89,900 Active 11 DOM
  14. 2026-05-20
    listed $89,900 Active
  15. 2008-10-01
    soldstatus $55,000 Sold 426-char remark
    Show marketing remark (426 chars)

    REDUCED! Spacious, Very Well Kept, 2BR, 2 Full BA in Northern AA Counties Premier Mobile Park. This 16 x 70, 2002 Colony Singlwide features a Lrge Mstr BR w/ Huge Mstr BA, Corner Soaking Tub & Sep. Shower. Lrge Lvng Rm w/ Clng Fan. Very Big Eat-in Country Ktchn w/ Blt-in China Hutch & Plenty of Cabinet Space. Sits on Nice Lndscpd Lot w/ Cust. Deck & Shed. Close to Ft Meade. EZ Access to Rt 100 & 97

  16. 2008-09-22
    historical 426-char remark
    Show marketing remark (426 chars)

    REDUCED! Spacious, Very Well Kept, 2BR, 2 Full BA in Northern AA Counties Premier Mobile Park. This 16 x 70, 2002 Colony Singlwide features a Lrge Mstr BR w/ Huge Mstr BA, Corner Soaking Tub & Sep. Shower. Lrge Lvng Rm w/ Clng Fan. Very Big Eat-in Country Ktchn w/ Blt-in China Hutch & Plenty of Cabinet Space. Sits on Nice Lndscpd Lot w/ Cust. Deck & Shed. Close to Ft Meade. EZ Access to Rt 100 & 97

  17. 2008-08-22
    price $59,900 426-char remark
    Show marketing remark (426 chars)

    REDUCED! Spacious, Very Well Kept, 2BR, 2 Full BA in Northern AA Counties Premier Mobile Park. This 16 x 70, 2002 Colony Singlwide features a Lrge Mstr BR w/ Huge Mstr BA, Corner Soaking Tub & Sep. Shower. Lrge Lvng Rm w/ Clng Fan. Very Big Eat-in Country Ktchn w/ Blt-in China Hutch & Plenty of Cabinet Space. Sits on Nice Lndscpd Lot w/ Cust. Deck & Shed. Close to Ft Meade. EZ Access to Rt 100 & 97

  18. 2008-07-02
    listed $69,900 426-char remark
    Show marketing remark (426 chars)

    REDUCED! Spacious, Very Well Kept, 2BR, 2 Full BA in Northern AA Counties Premier Mobile Park. This 16 x 70, 2002 Colony Singlwide features a Lrge Mstr BR w/ Huge Mstr BA, Corner Soaking Tub & Sep. Shower. Lrge Lvng Rm w/ Clng Fan. Very Big Eat-in Country Ktchn w/ Blt-in China Hutch & Plenty of Cabinet Space. Sits on Nice Lndscpd Lot w/ Cust. Deck & Shed. Close to Ft Meade. EZ Access to Rt 100 & 97

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,494
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$2,040
− Management
−$2,040
− Depreciation
−$2,615
Taxable income
$11,966
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,872
After-tax cash flow
$9,813/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 — Severn

Score
70/100
State rank
#175
US rank
#7833

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Severn, MD
County
Anne Arundel County · 535,653 people
City population
37,118
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
37,118
Household income
$136,684
Rent vs Own
19.7% rent · 80.3% own
Severe rent burden
550.0

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 0.69)
Race & ethnicity
White 43% Black 32% Hispanic / Latino 11% Two or more races 10% Asian 7%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 2% Lithuanian 2% Italian 1%
Foreign-born
15% · Canada, South Korea, Jamaica
Languages at home
80% English-only · Spanish 7% Other Indo-European 2% French/Haitian/Cajun 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
▼ -275.16%
Current HPI
271.5527
Rent YoY
▼ -0.93%
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

+28.6% since first listed
5 events — show timeline
  • 2026-05-20 Listed $89,900 BRIGHT MLS
  • 2008-10-01 Sold (MLS) $55,000 MRIS
  • 2008-09-22 Delisted MRIS
  • 2008-08-22 Price Changed $59,900 MRIS
  • 2008-07-02 Listed $69,900 MRIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…