CashFlowRE
Sign in Sign up
108 Price Rd
C Composite 59.14
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 +21.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +4.7/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$240,000

108 Price Rd · Chester, MD 21619
3 bd · 1.0 ba · 1,160 sqft · SingleFamily public records · 31 Days on market
Built 1961 7,020 sqft lot Est $295k · 19% under ↓ 26% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

You wouldn't think it but the property offers 3 bedroom and 2 full baths. Patio right off kitchen for the summer cookouts! Easy yard maintenance here, not much grass to manage, leaves plenty of time for those cookouts. Close to Route 8 for easy east/west access. Property sold as is, no repairs will be made by seller. HUD CASE 244-032645, reach out for more information on this unique buying opportunity. Property is owned by the US Dept. of HUD. All HUD Homes are sold “AS-IS”. This property is HUD Case # 244-032645. Information and Disclosures available at hudhomestore website. property Insurability code is: IE. Bids may only be submitted by HUD Registered Agents/Agencies. Buyers

Key facts

  • Close to route 8
  • 7,020 sq ft lot
  • Built 1961

Tags

PATIO RIGHT OFF KITCHENEASY YARD MAINTENANCECLOSE TO ROUTE 8

Property features AI

Finance

  • Other: Ownership: Fee simple; Built year source: Assessor; Finished above-grade living area recorded by assessor (1,160)

Exterior

  • Parking: Off-street parking
  • Utilities: Electric hot water; Public sewer; Private water
  • Home design: Detached structure; Building is winterized
  • Construction: Vinyl siding; Crawl space foundation; Above-grade and below-grade structures
  • Exterior features: Patio; Deck; Located outside city limits; Directions: Off Dominion Rd, Price Ln

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Heat pump heating; Electric cooling
  • Interior features: Entry-level bedroom; Master bath(s)

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 $240k.

Deal economics

  • At list price, monthly cash flow is $357 ($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 $232k (3.2% below list).
  • Recommended offer: $232k (3.2% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% vs local median 2.2% in Chester — 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 64/100 on livability (#281 in MD) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: schools D-, amenities F, commute F.
  • Queen Anne'S County Public Schools (rural): math 22% / reading 39% proficiency, ranked #7 of 24 in MD (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 133 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 320 units permitted in Queen Anne's County in 2024 (56 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 $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 73% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $232,354 (3.2% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.97%
Cap rate
8.08%
Cash-on-cash
6.38%
DSCR
1.28
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$294,640
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
308 Dominion Rd 0.09mi 3/2.0 1,280 (+10%) 9mo $325,000 $254 67

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.76×
Total profit
$-16,202
Equity at exit
$35,785
10-year hold
IRR
3.1%
Equity multiple
1.22×
Total profit
$14,897
Equity at exit
$20,751

Cash invested: $67,200 (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 21619

Home prices YoY
-20.6%
Active inventory
133
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,324 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$120 /mo · $1,435/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$488
Net cashflow
$357

Break-even live

Break-even rent $1,871
Max offer price $240,000
Occupancy floor 80%

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
$60,000
Closing costs
$7,200
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2201 Main St Apt 105 Chester, MD 2.0 1.5 1200 $1,950 $1.62 18d 1 0.56mi
2006 Stevens Dr Chester, MD 3.0 1.5 1120 $2,500 $2.23 24d 1 0.69mi
39 Sherman Way Chester, MD 2.0 1.0 704 $1,180 $1.68 2d 1 1.16mi
114 Golden Eye Ct Chester, MD 2.0 2.0 1062 $2,100 $1.98 2d 1 1.45mi

Listing history 15 events

  1. 2026-06-18
    days on market $240,000 Active 31 DOM
  2. 2026-06-17
    days on market $240,000 Active 30 DOM
  3. 2026-06-16
    days on market $240,000 Active 29 DOM
  4. 2026-06-15
    days on market $240,000 Active 28 DOM
  5. 2026-06-13
    days on market $240,000 Active 26 DOM
  6. 2026-06-09
    days on market $240,000 Active 22 DOM
  7. 2026-06-08
    days on market $240,000 Active 21 DOM
  8. 2026-06-07
    days on market $240,000 Active 20 DOM
  9. 2026-06-04
    days on market $240,000 Active 17 DOM
  10. 2026-06-03
    days on market $240,000 Active 16 DOM
  11. 2026-06-02
    days on market $240,000 Active 15 DOM
  12. 2026-06-01
    days on market $240,000 Active 14 DOM
  13. 2026-05-31
    days on market $240,000 Active 13 DOM
  14. 2026-05-18
    listed $240,000 Active
  15. 2026-04-01
    soldstatus $324,688

ⓘ 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
$1,435 · $120/mo
Projected year-2 tax
$2,026 · $169/mo
Expected delta
+$590/yr (+$49/mo · 41.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 9% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 73% 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
$27,882
− Mortgage interest
−$13,444
− Property taxes
−$1,435
− Insurance
−$1,200
− Repairs & maintenance
−$2,231
− Management
−$2,231
− Depreciation
−$6,982
Taxable income
$361
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$87
After-tax cash flow
$4,203/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
Queen Anne'S County Public Schools
NCES district ID
2400540
Math proficiency
22% ▼ -30.00%
Reading proficiency
39% ▼ -22.00%
Median HH income
$84,577
Composite
29.86/100
National rank
#6406
State rank
#7 of 24 in MD

Livability — Chester

Score
64/100
State rank
#281
US rank
#14440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chester, MD
County
Queen Annes County · 6,152 people
City population
6,152
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
6,152
Household income
$107,639
Rent vs Own
24.9% rent · 75.1% own
Severe rent burden
92.0

Population outlook (Queen Anne's County) Hauer SSP2

Today (2025)
51,149 people
By 2030
51,979 · +1.6%
By 2040
52,728 · +3.1%
By 2050
51,828 · +1.3%
By 2075
50,169 · -1.9%
By 2100
44,442 · -13.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Black 8% Hispanic / Latino 5% Two or more races 4% Asian 1%
Common ancestry
Romanian 6% Lithuanian 2% Slovak 2%
Foreign-born
8% · Canada, Dominican Republic
Languages at home
91% English-only · Spanish 4% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Queen Anne's

2024 margin
Strong R (+27.8) · D 35.1% · R 62.9% · Other 2.1%
2008→2024 swing
-0.7pp no change · 2008: -27.1pp · 2024: -27.8pp
All cycles
2024: R+27.8 2020: R+26.5 2016: R+36.1 2012: R+30.1 2008: R+27.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.51%
Current HPI
217.6726
Rent YoY
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

-26.1% since first listed
2 events — show timeline
  • 2026-05-18 Listed $240,000 BRIGHT MLS
  • 2026-04-01 Sold (Public Records) $324,688 Public Records

Property tax history

+5.9%/yr

Latest (2025): $1,435 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…