CashFlowRE
Sign in Sign up
15909 Woodsview Dr 🏷️ Likely Rental
D Composite 42.2
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$25,000

15909 Woodsview Dr · Eckhart Mines, MD 21532
2 bd · 2.0 ba · 916 sqft · Manufactured · 60 Days on market
Built 1983 $27/sqft · 73% below area ↓ 21% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICED TO SELL. This mobile home situated on a RENTED LOT (No real property conveys). Features 2 bedrooms and 2 baths, covered front porch area. The roof is a PITCHED shingle roof. There is a small addition on the back for storage. Previous owner had a wood stove there not sure of condition. This one is priced to sell. Mobile can not be moved from the lot per the seller. Current lot rent is $425.00 per month plus $100 for water, sewer and trash pickup. This is not a rent to own or owner finance. Most likely cash will be needed to purchase.

Key facts

  • 2 parking spots
  • Built 1983
  • Listed 59 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $25,000 price doesn't fit this home's estimated sale value (~$92,982) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $25k.

Deal economics

  • At list price, monthly cash flow is $664 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $24k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#410 in MD) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, employment B; Watch: schools F, crime F, amenities F.
  • Allegany County Public Schools (other): math 15% / reading 30% proficiency, ranked #18 of 24 in MD (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 102 active listings in the ZIP; 24 units permitted in Allegany County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
  • Allegany County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask is 67% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $24,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-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. 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?
  6. 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.
  7. 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.
  8. 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
4.24%
Cap rate
38.16%
Cash-on-cash
113.80%
DSCR
6.06
GRM
2.0

CMA / ARV

ARV (median comp)
$92,982
List price
$25,000
Delta
-73.11%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.46×
Total profit
$38,243
Equity at exit
$3,728
10-year hold
IRR
Equity multiple
13.54×
Total profit
$87,807
Equity at exit
$2,162

Cash invested: $7,000 (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 21532

Home prices YoY
-24.2%
Active inventory
102
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$1,059 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $375/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$222
Net cashflow
$664

Break-even live

Break-even rent $219
Max offer price $25,000
Occupancy floor 32%

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
$6,250
Closing costs
$750
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.

Listing history 26 events

  1. 2026-06-19
    days on market $25,000 Active 60 DOM
  2. 2026-06-18
    days on market $25,000 Active 59 DOM
  3. 2026-06-17
    days on market $25,000 Active 58 DOM
  4. 2026-06-16
    days on market $25,000 Active 57 DOM
  5. 2026-06-15
    days on market $25,000 Active 56 DOM
  6. 2026-06-14
    days on market $25,000 Active 54 DOM
  7. 2026-06-12
    days on market $25,000 Active 53 DOM
  8. 2026-06-09
    days on market $25,000 Active 50 DOM
  9. 2026-06-08
    days on market $25,000 Active 49 DOM
  10. 2026-06-07
    days on market $25,000 Active 48 DOM
  11. 2026-06-02
    days on market $25,000 Active 43 DOM
  12. 2026-06-01
    days on market $25,000 Active 42 DOM
  13. 2026-05-31
    days on market $25,000 Active 41 DOM
  14. 2026-05-30
    days on market $25,000 Active 40 DOM
  15. 2026-04-20
    listed $15,000 Active 545-char remark
    Show marketing remark (545 chars)

    PRICED TO SELL. This mobile home situated on a RENTED LOT (No real property conveys). Features 2 bedrooms and 2 baths, covered front porch area. The roof is a PITCHED shingle roof. There is a small addition on the back for storage. Previous owner had a wood stove there not sure of condition. This one is priced to sell. Mobile can not be moved from the lot per the seller. Current lot rent is $425.00 per month plus $100 for water, sewer and trash pickup. This is not a rent to own or owner finance. Most likely cash will be needed to purchase.

  16. 2026-04-20
    historical $15,000 545-char remark
    Show marketing remark (545 chars)

    PRICED TO SELL. This mobile home situated on a RENTED LOT (No real property conveys). Features 2 bedrooms and 2 baths, covered front porch area. The roof is a PITCHED shingle roof. There is a small addition on the back for storage. Previous owner had a wood stove there not sure of condition. This one is priced to sell. Mobile can not be moved from the lot per the seller. Current lot rent is $425.00 per month plus $100 for water, sewer and trash pickup. This is not a rent to own or owner finance. Most likely cash will be needed to purchase.

  17. 2019-04-24
    price $8,900
  18. 2019-04-24
    historical
  19. 2019-04-12
    price $11,900
  20. 2019-04-01
    status Active
  21. 2019-04-01
    historical
  22. 2019-03-01
    listed $15,000 Active
  23. 2017-12-01
    historical Expired
  24. 2017-12-01
    historical
  25. 2017-05-25
    listed Active
  26. 2017-05-25
    listed $18,900

ⓘ 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
$12,708
− Mortgage interest
−$1,400
− Property taxes
−$375
− Insurance
−$125
− Repairs & maintenance
−$1,017
− Management
−$1,017
− Depreciation
−$727
Taxable income
$8,047
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,931
After-tax cash flow
$6,035/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
Allegany County Public Schools
NCES district ID
2400030
Math proficiency
15% ▼ -26.00%
Reading proficiency
30% ▼ -20.00%
Median HH income
$39,760
Composite
18.95/100
National rank
#8854
State rank
#18 of 24 in MD

Livability — Eckhart Mines

Score
56/100
State rank
#410
US rank
#22824

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
13,123

Population outlook (Allegany County) Hauer SSP2

Today (2025)
68,778 people
By 2030
66,766 · -2.9%
By 2040
62,784 · -8.7%
By 2050
59,179 · -14.0%
By 2075
50,732 · -26.2%
By 2100
40,837 · -40.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Black 6% Two or more races 2% Hispanic / Latino 2% Asian 2%
Common ancestry
Slovak 5% Romanian 2% Italian 1%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 2% Chinese 1%

Political lean MEDSL · Allegany

2024 margin
Solid R (+40.3) · D 28.9% · R 69.2% · Other 2.0%
2008→2024 swing
-14.4pp toward R · 2008: -25.9pp · 2024: -40.3pp
All cycles
2024: R+40.3 2020: R+38.3 2016: R+48.0 2012: R+32.9 2008: R+25.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.31%
Current HPI
244.5937
Rent YoY
Metro
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

-20.6% since first listed
12 events — show timeline
  • 2026-04-20 Listed $15,000 BRIGHT MLS
  • 2026-04-20 Coming Soon $15,000 BRIGHT MLS
  • 2019-04-24 Price Changed $8,900 BRIGHT MLS
  • 2019-04-24 Listing Removed BRIGHT MLS
  • 2019-04-12 Price Changed $11,900 BRIGHT MLS
  • 2019-04-01 Relisted BRIGHT MLS
  • 2019-04-01 Listing Removed BRIGHT MLS
  • 2019-03-01 Listed $15,000 BRIGHT MLS
  • 2017-12-01 Listing Removed BRIGHT MLS
  • 2017-12-01 Delisted MRIS
  • 2017-05-25 Listed MRIS
  • 2017-05-25 Listed $18,900 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…