CashFlowRE
Sign in Sign up
132 Hobbs St
D- Composite 38.81
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 +8.2/30.0
  • Appreciation +7.7/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0
  • Schools +1.9/10.0

$265,790

132 Hobbs St · Greensboro, MD 21639
2 bd · 2.0 ba · 1,059 sqft · Land · 62 Days on market
Built 2025 9,007 sqft lot $55/mo HOA · 3% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Terrific wooded lot in Choptank Pines, no HOA, Property has a current perc for 3 bedroom mound system. House is located on Poplar not Drapers Mill Road. Private location. Build your dream home in the woods.

Key facts

  • Granite countertops
  • Spacious living room
  • 9,007 sq ft lot

Tags

WELCOMING FRONT PORCHSPACIOUS LIVING ROOMMODERN GRAY CABINETRYGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESSPACIOUS PENINSULA ISLAND

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 land listed at $266k.

Deal economics

  • At list price, monthly cash flow is $-247 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $230k (13.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $208k (21.7% below list).
  • Recommended offer: $208k (21.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#202 in MD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A-; Watch: amenities F, commute F, employment F.
  • Caroline County Public Schools (rural): math 13% / reading 29% proficiency, ranked #17 of 24 in MD (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Greensboro Elementary School (math 9% / reading 14%, grade F, #567 of 860 statewide, top 67%, 785 students, 81% FRL); Lockerman Middle School (math 6% / reading 30%, grade F, #165 of 225 statewide, top 75%, 866 students, 66% FRL); North Caroline High School (math 39% / reading 61%, grade D+, #106 of 222 statewide, top 48%, 1,226 students, 59% FRL) — zoned schools average 69% FRL vs 48% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 42 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 59 units permitted in Caroline County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($2k loan paydown + $14k appreciation (5.4% local appreciation)).
  • Caroline County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($250k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 24y 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.
Recommended offer $208,184 (21.7% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.78%
Cap rate
5.18%
Cash-on-cash
-3.99%
DSCR
0.82
GRM
10.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

5.43% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.7%
Equity multiple
1.70×
Total profit
$52,086
Equity at exit
$157,536
10-year hold
IRR
11.9%
Equity multiple
3.26×
Total profit
$168,355
Equity at exit
$277,784

Cash invested: $74,421 (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 21639

Home prices YoY
1.7%
Active inventory
42
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,082 medium interval (Pro) →
Mortgage (P&I)
$1,394
Tax est. 1.5%
$332 /mo · $3,987/yr
Insurance
$111
HOA
$55
Vacancy / Maint / Mgmt
$437
Net cashflow
$-247

Break-even live

Break-even rent $2,395
Max offer price $230,025
Occupancy floor

Sensitivity live

Price -10% $-63 -5% $-155 +0% $-247 +5% $-339 +10% $-431
Rent -10% $-412 -5% $-329 +0% $-247 +5% $-165 +10% $-83
Rate -1.0pp $-113 -0.5pp $-180 base $-247 +0.5pp $-316 +1.0pp $-386

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
$66,448
Closing costs
$7,974
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
102 Sycamore Ln Greensboro, MD 3.0 2.0 1182 $2,200 $1.86 45d 1 0.05mi
101 W Sunset Ave Greensboro, MD 1.0 1.0 738 $1,150 $1.56 25d 1 0.61mi

HOA detail

Monthly dues
$55 · $660/yr

Listing history 11 events

  1. 2026-02-03
    status Pending
  2. 2026-01-13
    price $265,790
  3. 2025-12-23
    status Active
  4. 2025-12-22
    status Pending
  5. 2025-12-02
    listed $268,490 Active
  6. 2025-02-11
    soldstatus $1,120,000
  7. 2020-06-17
    soldstatus $35,000 Closed 206-char remark
    Show marketing remark (206 chars)

    Terrific wooded lot in Choptank Pines, no HOA, Property has a current perc for 3 bedroom mound system. House is located on Poplar not Drapers Mill Road. Private location. Build your dream home in the woods.

  8. 2020-05-15
    status Pending 206-char remark
    Show marketing remark (206 chars)

    Terrific wooded lot in Choptank Pines, no HOA, Property has a current perc for 3 bedroom mound system. House is located on Poplar not Drapers Mill Road. Private location. Build your dream home in the woods.

  9. 2019-07-20
    listed $37,000 Active 206-char remark
    Show marketing remark (206 chars)

    Terrific wooded lot in Choptank Pines, no HOA, Property has a current perc for 3 bedroom mound system. House is located on Poplar not Drapers Mill Road. Private location. Build your dream home in the woods.

  10. 2003-04-17
    historical
  11. 2002-12-13
    listed

ⓘ 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
$24,982
− Mortgage interest
−$14,888
− Property taxes
−$3,987
− Insurance
−$1,329
− Repairs & maintenance
−$1,999
− Management
−$1,999
− HOA
−$660
− Depreciation
−$7,732
Taxable loss
−$7,611
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,827
After-tax cash flow
$-1,139/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
Caroline County Public Schools
NCES district ID
2400180
Math proficiency
13% ▼ -22.00%
Reading proficiency
29% ▼ -14.00%
Median HH income
$55,076
Composite
19.16/100
National rank
#8823
State rank
#17 of 24 in MD

Livability — Greensboro

Score
68/100
State rank
#202
US rank
#9657

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greensboro, MD
Population (ZIP)
4,621

Population outlook (Caroline County) Hauer SSP2

Today (2025)
31,205 people
By 2030
30,204 · -3.2%
By 2040
27,866 · -10.7%
By 2050
25,342 · -18.8%
By 2075
20,554 · -34.1%
By 2100
17,415 · -44.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 19% Two or more races 11% Black 9% Native American 4%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2%
Common ancestry
Lithuanian 5% Slovak 3% Iranian 2%
Foreign-born
11% · Canada
Languages at home
84% English-only · Spanish 15% Other Indo-European 1%

Political lean MEDSL · Caroline

2024 margin
Solid R (+38.0) · D 29.9% · R 67.9% · Other 2.2%
2008→2024 swing
-15.0pp toward R · 2008: -23.0pp · 2024: -38.0pp
All cycles
2024: R+38.0 2020: R+32.9 2016: R+39.5 2012: R+24.4 2008: R+23.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.43%
Current HPI
321.0192
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

+618.4% since first listed
11 events — show timeline
  • 2026-02-03 Pending BRIGHT MLS
  • 2026-01-13 Price Changed $265,790 BRIGHT MLS
  • 2025-12-23 Relisted BRIGHT MLS
  • 2025-12-22 Pending BRIGHT MLS
  • 2025-12-02 Listed $268,490 BRIGHT MLS
  • 2025-02-11 Sold (Public Records) $1,120,000 Public Records
  • 2020-06-17 Sold (MLS) $35,000 BRIGHT MLS
  • 2020-05-15 Pending BRIGHT MLS
  • 2019-07-20 Listed $37,000 BRIGHT MLS
  • 2003-04-17 Delisted MRIS
  • 2002-12-13 Listed MRIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…