CashFlowRE
Sign in Sign up
26278 Peach St 🏷️ Likely Rental
B- Composite 65.98
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 +20.4/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +6.5/10.0
  • 1% rule +4.2/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0

$103,500

26278 Peach St · Crisfield, MD 21817
2 bd · 2.0 ba · 938 sqft · Manufactured public records · 59 Days on market
Built 1981 7,405 sqft lot $110/sqft · 29% below area Est $145k · 29% under

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

Listing remarks MLS

Single wide mobile home located outside city limits of Crisfield with public water and sewer. Home has been completely remodeled, with house type thermopane windows, laminate floors throughout, and very well kept. Living room has a corner fireplace (propane). Bedroom and bath at each end of the home. Large 12'x20' garage/storage building, former owner actually parked a car in there. Convenient location for shopping and recreational facilities, within walking distance to public beach and fishing pier. Tenant occupied, requires 24 hr. notice.

Key facts

  • Open floor plan
  • Laminate floors
  • Remodeled in 2015

Tags

PUBLIC WATER AND SEWERREMODELED IN 2015THERMOPANE WINDOWSLAMINATE FLOORSOPEN FLOOR PLANLARGE LIVING ROOM

Property features AI

Finance

  • Other: Ground rent paid annually; Pets allowed with no restrictions

Exterior

  • Parking: Driveway parking (3 spaces); Crushed stone parking surface; Total of 3 garage and parking spaces
  • Utilities: Public water; Public sewer; Cable TV available; Municipal trash not provided
  • Home design: Manufactured single wide; Estimated effective remodel year 2015; Fee simple ownership; Federal flood zone AE; 2+ access exits
  • Construction: Aluminum siding; Fiberglass roof; Pillar/post/pier foundation
  • Exterior features: Deck(s); Outbuilding(s); Awning(s); Shed; Garage(s); Cleared lot; Above grade and below grade other structures

Interior

  • Kitchen: Gas range/oven; Refrigerator
  • Bedrooms: 2 bedrooms on main level
  • Flooring: Laminate plank; Carpet
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Forced air heating (propane - leased); Central air conditioning (electric)
  • Interior features: Open floor plan; Family room open to kitchen; Combination kitchen and dining area; Kitchen with table space; Soaking tub; Ceiling fan(s); Paneled walls; Partially furnished; Insulated doors
  • Laundry & utility: Washer; Dryer; Electric water heater

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 $103,500 price doesn't fit this home's estimated sale value (~$144,778) 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 $104k.

Deal economics

  • At list price, monthly cash flow is $-291 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $52k (49.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $95k (8.3% below list).
  • Recommended offer: $52k (49.7% below list) — sets the bar for cash-flow.
  • Cap rate 7.9% vs local median 1.6% in Crisfield — 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 68/100 on livability (#199 in MD) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Somerset County Public Schools (town): math 12% / reading 23% proficiency, ranked #22 of 24 in MD (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Carter G Woodson Elementary (math 12% / reading 17%, grade F, #477 of 860 statewide, top 59%, 508 students, 75% FRL); Somerset 6/7 Intermediate School (math 8% / reading 26%, grade F, #170 of 225 statewide, top 77%, 396 students, 73% FRL); Crisfield Academy And High School (math 17% / reading 42%, grade F, #154 of 222 statewide, top 70%, 350 students, 65% FRL).
  • Market conditions: 93 active listings in the ZIP; 49 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($716 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Somerset County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 4, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 28y 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 $89k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,066 (49.7% 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 59 days. Have you received any prior offers? Is the seller open to a 50% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.92%
Cap rate
7.86%
Cash-on-cash
5.61%
DSCR
1.25
GRM
9.1

CMA / ARV

ARV (median comp)
$144,778
List price
$103,500
Delta
-28.51%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.9%
Equity multiple
2.31×
Total profit
$38,039
Equity at exit
$93,241
10-year hold
IRR
15.4%
Equity multiple
5.38×
Total profit
$127,028
Equity at exit
$201,078

Cash invested: $28,980 (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 21817

Home prices YoY
7.3%
Active inventory
93
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$949 medium interval (Pro) →
Mortgage (P&I)
$543
Tax from tax record
$28 /mo · $340/yr
Insurance
$43
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$-291

Break-even live

Break-even rent $1,317
Max offer price $52,066
Occupancy floor

Sensitivity live

Price -10% $-233 -5% $-262 +0% $-291 +5% $-320 +10% $-350
Rent -10% $-366 -5% $-329 +0% $-291 +5% $-254 +10% $-216
Rate -1.0pp $-239 -0.5pp $-265 base $-291 +0.5pp $-318 +1.0pp $-345

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
$25,875
Closing costs
$3,105
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. 2026-06-21
    days on market $103,500 Active 59 DOM
  2. 2026-06-18
    days on market $103,500 Active 56 DOM
  3. 2026-06-17
    days on market $103,500 Active 55 DOM
  4. 2026-06-16
    days on market $103,500 Active 54 DOM
  5. 2026-06-15
    days on market $103,500 Active 53 DOM
  6. 2026-06-14
    days on market $103,500 Active 51 DOM
  7. 2026-06-13
    days on market $103,500 Active 50 DOM
  8. 2026-06-10
    days on market $103,500 Active 48 DOM
  9. 2026-06-09
    days on market $103,500 Active 47 DOM
  10. 2026-06-08
    days on market $103,500 Active 46 DOM
  11. 2026-06-07
    days on market $103,500 Active 45 DOM
  12. 2026-06-02
    pricedays on market $103,500 Active 40 DOM
  13. 2026-06-01
    days on market $107,500 Active 39 DOM
  14. 2026-05-31
    days on market $107,500 Active 38 DOM
  15. 2026-05-30
    days on market $107,500 Active 37 DOM
  16. 2026-04-23
    listed $107,500 Active 847-char remark
  17. 2025-09-22
    historical
  18. 2025-08-16
    listed $97,000 Active
  19. 2025-08-04
    soldstatus $89,000
  20. 2025-07-31
    soldstatus $89,000 Closed
    Show marketing remark (546 chars)

    Single wide mobile home located outside city limits of Crisfield with public water and sewer. Home has been completely remodeled, with house type thermopane windows, laminate floors throughout, and very well kept. Living room has a corner fireplace (propane). Bedroom and bath at each end of the home. Large 12'x20' garage/storage building, former owner actually parked a car in there. Convenient location for shopping and recreational facilities, within walking distance to public beach and fishing pier. Tenant occupied, requires 24 hr. notice.

  21. 2025-07-15
    status Pending
    Show marketing remark (546 chars)

    Single wide mobile home located outside city limits of Crisfield with public water and sewer. Home has been completely remodeled, with house type thermopane windows, laminate floors throughout, and very well kept. Living room has a corner fireplace (propane). Bedroom and bath at each end of the home. Large 12'x20' garage/storage building, former owner actually parked a car in there. Convenient location for shopping and recreational facilities, within walking distance to public beach and fishing pier. Tenant occupied, requires 24 hr. notice.

  22. 2025-06-06
    historical Active Under Contract
    Show marketing remark (546 chars)

    Single wide mobile home located outside city limits of Crisfield with public water and sewer. Home has been completely remodeled, with house type thermopane windows, laminate floors throughout, and very well kept. Living room has a corner fireplace (propane). Bedroom and bath at each end of the home. Large 12'x20' garage/storage building, former owner actually parked a car in there. Convenient location for shopping and recreational facilities, within walking distance to public beach and fishing pier. Tenant occupied, requires 24 hr. notice.

  23. 2025-04-28
    listed $95,900 Active
    Show marketing remark (546 chars)

    Single wide mobile home located outside city limits of Crisfield with public water and sewer. Home has been completely remodeled, with house type thermopane windows, laminate floors throughout, and very well kept. Living room has a corner fireplace (propane). Bedroom and bath at each end of the home. Large 12'x20' garage/storage building, former owner actually parked a car in there. Convenient location for shopping and recreational facilities, within walking distance to public beach and fishing pier. Tenant occupied, requires 24 hr. notice.

  24. 2016-11-03
    soldstatus $45,000
  25. 1998-08-06
    soldstatus $29,000
  26. 1998-05-05
    listed $33,000

ⓘ 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
$340 · $28/mo
Projected year-2 tax
$734 · $61/mo
Expected delta
+$394/yr (+$33/mo · 115.9%)

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

Climate risk First Street

  • 🌊 Flood 10/10 Extreme FEMA zone AE · 99% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 10/10 Extreme 7 d/yr ≥101°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$11,386
− Mortgage interest
−$5,798
− Property taxes
−$340
− Insurance
−$5,636
− Repairs & maintenance
−$911
− Management
−$911
− Depreciation
−$3,011
Taxable loss
−$5,220
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,253
After-tax cash flow
$-2,241/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
Somerset County Public Schools
NCES district ID
2400570
Math proficiency
12% ▼ -7.00%
Reading proficiency
23% ▼ -14.00%
Median HH income
$38,810
Composite
14.73/100
National rank
#9396
State rank
#22 of 24 in MD

Livability — Crisfield

Score
68/100
State rank
#199
US rank
#9181

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
4,102

Population outlook (Somerset County) Hauer SSP2

Today (2025)
24,474 people
By 2030
23,547 · -3.8%
By 2040
21,498 · -12.2%
By 2050
20,427 · -16.5%
By 2075
16,594 · -32.2%
By 2100
12,132 · -50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 20% Two or more races 4% Hispanic / Latino 3% Asian 1%
Common ancestry
Italian 2% Serbian 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Somerset

2024 margin
R (+17.4) · D 40.2% · R 57.5% · Other 2.3%
2008→2024 swing
-14.8pp toward R · 2008: -2.6pp · 2024: -17.4pp
All cycles
2024: R+17.4 2020: R+14.8 2016: R+17.9 2012: R+2.5 2008: R+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 19.92%
Current HPI
292.866
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

+213.6% since first listed
12 events — show timeline
  • 2026-06-02 Price Changed $103,500 BRIGHT MLS
  • 2026-04-23 Listed $107,500 BRIGHT MLS
  • 2025-09-22 Listing Removed BRIGHT MLS
  • 2025-08-16 Listed $97,000 BRIGHT MLS
  • 2025-08-04 Sold (Public Records) $89,000 Public Records
  • 2025-07-31 Sold (MLS) $89,000 BRIGHT MLS
  • 2025-07-15 Pending BRIGHT MLS
  • 2025-06-06 Contingent BRIGHT MLS
  • 2025-04-28 Listed $95,900 BRIGHT MLS
  • 2016-11-03 Sold (Public Records) $45,000 Public Records
  • 1998-08-06 Sold (MLS) $29,000 BRIGHT MLS
  • 1998-05-05 Listed $33,000 BRIGHT MLS

Property tax history

-0.8%/yr

Latest (2023): $340 · +16.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…