CashFlowRE
Sign in Sign up
239 Hampshire St
D+ Composite 47.94
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 +17.7/30.0
  • Appreciation +6.9/10.0
  • DSCR +5.5/10.0
  • ARV discount +4.1/15.0
  • 1% rule +3.9/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$99,900

239 Hampshire St · Bloomington, MD 21523
2 bd · 1.0 ba · 950 sqft · SingleFamily public records · 45 Days on market
Built 1955 8,711 sqft lot $105/sqft · 8% above area Est $93k · 8% over

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

Listing remarks MLS

Just enough! This cozy home features many updates including metal roof, electric panel, carpet, linoleum flooring, gas fireplace , insulation, Mitsubishi ductless Mini split for heat and A/C, baseboard heaters and appliances along with a facelift for the bathroom and walls throughout the house. Check out the 3D tour!

Key facts

  • 8,711 sq ft lot
  • Parking
  • Built 1955

Property features AI

Finance

  • Other: Fee simple ownership

Exterior

  • Parking: Driveway; Detached carport (1 space); Total garage/parking spaces: 1
  • Utilities: Public water; Public sewer; Electric service for heating, cooling, and hot water
  • Home design: Detached structure; Frame construction; Metal roof; Crawl space foundation; Year built (per assessor); Effective year of major remodel 2020
  • Construction: Frame construction; Metal roof; Crawl space foundation; Shed on property
  • Exterior features: Patio(s); Shed; Not in a federal flood zone; Blacktop road access; Outside city limits; Additional parcel(s)

Interior

  • Kitchen: Electric oven/range; Range hood; Refrigerator
  • Bedrooms: 2 bedrooms on main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom on main level
  • Heating & cooling: Electric baseboard heating; Wall unit heating; Ductless mini-split cooling (electric); Electric hot water
  • Interior features: Entry-level bedroom; No basement; Living room and dining room
  • Laundry & utility: Stacked washer/dryer

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/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $80 ($958/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 $89k (11.1% below list).
  • Recommended offer: $89k (11.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 57/100 on livability (#402 in MD) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • Garrett County Public Schools (rural): math 17% / reading 30% proficiency, ranked #16 of 24 in MD (top 67%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Broad Ford Elementary (math 13% / reading 16%, grade F, #477 of 860 statewide, top 59%, 559 students, 57% FRL); Southern Middle School (math 13% / reading 33%, grade F, #122 of 225 statewide, top 54%, 434 students, 47% FRL); Southern Garrett High School (math 32% / reading 47%, grade F, #136 of 222 statewide, top 61%, 624 students, 44% FRL).
  • Market conditions: 3 active listings in the ZIP; 122 units permitted in Garrett County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($691 loan paydown + $4k appreciation (3.7% local appreciation)).
  • Garrett County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.7% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 22y 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 $85k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $88,797 (11.1% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — 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 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?
  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
0.89%
Cap rate
7.25%
Cash-on-cash
3.42%
DSCR
1.15
GRM
9.4

CMA / ARV

ARV (median comp)
$92,887
List price
$99,900
Delta
7.55%
Verdict
FAIR
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
400 N Branch Ave 0.29mi 3/2.0 (+1) 976 (+3%) 15mo $120,000 $123 61

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.74% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.6%
Equity multiple
1.75×
Total profit
$21,056
Equity at exit
$49,139
10-year hold
IRR
14.2%
Equity multiple
3.25×
Total profit
$63,052
Equity at exit
$79,187

Cash invested: $27,972 (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 21523

Home prices YoY
3.9%
Active inventory
3
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$888 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$56 /mo · $674/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$186
Net cashflow
$80

Break-even live

Break-even rent $787
Max offer price $99,900
Occupancy floor 86%

Sensitivity live

Price -10% $136 -5% $108 +0% $80 +5% $52 +10% $23
Rent -10% $10 -5% $45 +0% $80 +5% $115 +10% $150
Rate -1.0pp $130 -0.5pp $105 base $80 +0.5pp $54 +1.0pp $28

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
$24,975
Closing costs
$2,997
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 40 events

  1. 2026-06-21
    days on market $99,900 Active 45 DOM
  2. 2026-06-21
    days on market $99,900 Active 44 DOM
  3. 2026-06-18
    days on market $99,900 Active 42 DOM
  4. 2026-06-17
    days on market $99,900 Active 41 DOM
  5. 2026-06-16
    days on market $99,900 Active 40 DOM
  6. 2026-06-15
    days on market $99,900 Active 39 DOM
  7. 2026-06-13
    days on market $99,900 Active 37 DOM
  8. 2026-06-12
    days on market $99,900 Active 36 DOM
  9. 2026-06-09
    days on market $99,900 Active 33 DOM
  10. 2026-06-08
    days on market $99,900 Active 32 DOM
  11. 2026-06-07
    days on market $99,900 Active 31 DOM
  12. 2026-06-07
    days on market $99,900 Active 30 DOM
  13. 2026-06-04
    days on market $99,900 Active 27 DOM
  14. 2026-06-02
    days on market $99,900 Active 26 DOM
  15. 2026-06-01
    days on market $99,900 Active 25 DOM
  16. 2026-05-31
    days on market $99,900 Active 24 DOM
  17. 2026-05-31
    days on market $99,900 Active 23 DOM
  18. 2026-05-07
    listed $99,900 Active 400-char remark
  19. 2026-05-01
    historical $99,900 400-char remark
  20. 2024-05-03
    soldstatus $85,000
  21. 2024-04-30
    soldstatus $85,000 Closed 319-char remark
    Show marketing remark (319 chars)

    Just enough! This cozy home features many updates including metal roof, electric panel, carpet, linoleum flooring, gas fireplace , insulation, Mitsubishi ductless Mini split for heat and A/C, baseboard heaters and appliances along with a facelift for the bathroom and walls throughout the house. Check out the 3D tour!

  22. 2024-04-18
    status Pending 319-char remark
    Show marketing remark (319 chars)

    Just enough! This cozy home features many updates including metal roof, electric panel, carpet, linoleum flooring, gas fireplace , insulation, Mitsubishi ductless Mini split for heat and A/C, baseboard heaters and appliances along with a facelift for the bathroom and walls throughout the house. Check out the 3D tour!

  23. 2024-03-23
    historical Active Under Contract 319-char remark
    Show marketing remark (319 chars)

    Just enough! This cozy home features many updates including metal roof, electric panel, carpet, linoleum flooring, gas fireplace , insulation, Mitsubishi ductless Mini split for heat and A/C, baseboard heaters and appliances along with a facelift for the bathroom and walls throughout the house. Check out the 3D tour!

  24. 2024-01-30
    price $79,000 319-char remark
    Show marketing remark (319 chars)

    Just enough! This cozy home features many updates including metal roof, electric panel, carpet, linoleum flooring, gas fireplace , insulation, Mitsubishi ductless Mini split for heat and A/C, baseboard heaters and appliances along with a facelift for the bathroom and walls throughout the house. Check out the 3D tour!

  25. 2023-09-25
    listed $95,000 Active 319-char remark
    Show marketing remark (319 chars)

    Just enough! This cozy home features many updates including metal roof, electric panel, carpet, linoleum flooring, gas fireplace , insulation, Mitsubishi ductless Mini split for heat and A/C, baseboard heaters and appliances along with a facelift for the bathroom and walls throughout the house. Check out the 3D tour!

  26. 2019-11-06
    soldstatus $28,000
  27. 2019-11-05
    historical
    Show marketing remark (33 chars)

    2BR, 1BA BUNGALOW IN BLOOMINGTON.

  28. 2019-11-05
    soldstatus $28,000 Closed
    Show marketing remark (33 chars)

    2BR, 1BA BUNGALOW IN BLOOMINGTON.

  29. 2019-09-24
    status Pending
    Show marketing remark (33 chars)

    2BR, 1BA BUNGALOW IN BLOOMINGTON.

  30. 2018-01-25
    price $35,800
    Show marketing remark (33 chars)

    2BR, 1BA BUNGALOW IN BLOOMINGTON.

  31. 2016-07-29
    listed $46,500 Active
    Show marketing remark (33 chars)

    2BR, 1BA BUNGALOW IN BLOOMINGTON.

  32. 2015-02-23
    historical
  33. 2015-02-23
    historical
  34. 2014-06-30
    listed Active
  35. 2014-06-30
    listed $46,500
  36. 2005-02-02
    soldstatus $50,000
  37. 2005-01-31
    soldstatus $50,000
  38. 2004-11-24
    historical
  39. 2004-07-22
    listed $50,000
  40. 1998-03-18
    soldstatus $1

ⓘ 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
$674 · $56/mo
Projected year-2 tax
$881 · $73/mo
Expected delta
+$208/yr (+$17/mo · 30.8%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥90°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$10,656
− Mortgage interest
−$5,596
− Property taxes
−$674
− Insurance
−$500
− Repairs & maintenance
−$852
− Management
−$852
− Depreciation
−$2,906
Taxable loss
−$725
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$174
After-tax cash flow
$1,132/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
Garrett County Public Schools
NCES district ID
2400360
Math proficiency
17% ▼ -16.00%
Reading proficiency
30% ▼ -13.00%
Median HH income
$45,705
Composite
20.36/100
National rank
#8600
State rank
#16 of 24 in MD

Livability — Bloomington

Score
57/100
State rank
#402
US rank
#22227

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bloomington, MD
City population
165
Population (ZIP)
165

Population outlook (Garrett County) Hauer SSP2

Today (2025)
28,304 people
By 2030
27,248 · -3.7%
By 2040
24,596 · -13.1%
By 2050
21,703 · -23.3%
By 2075
15,766 · -44.3%
By 2100
11,363 · -59.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Asian 11% Two or more races 8%
Common ancestry
Romanian 5%
Foreign-born
11% · Philippines
Languages at home
89% English-only · Other Asian/Pacific 11%

Political lean MEDSL · Garrett

2024 margin
Solid R (+54.0) · D 21.9% · R 75.9% · Other 2.2%
2008→2024 swing
-13.9pp toward R · 2008: -40.1pp · 2024: -54.0pp
All cycles
2024: R+54.0 2020: R+55.9 2016: R+61.5 2012: R+52.1 2008: R+40.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.74%
Current HPI
99.7146
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

+99.8% since first listed
23 events — show timeline
  • 2026-05-07 Listed $99,900 BRIGHT MLS
  • 2026-05-01 Coming Soon $99,900 BRIGHT MLS
  • 2024-05-03 Sold (Public Records) $85,000 Public Records
  • 2024-04-30 Sold (MLS) $85,000 BRIGHT MLS
  • 2024-04-18 Pending BRIGHT MLS
  • 2024-03-23 Contingent BRIGHT MLS
  • 2024-01-30 Price Changed $79,000 BRIGHT MLS
  • 2023-09-25 Listed $95,000 BRIGHT MLS
  • 2019-11-06 Sold (Public Records) $28,000 Public Records
  • 2019-11-05 Listing Removed BRIGHT MLS
  • 2019-11-05 Sold (MLS) $28,000 BRIGHT MLS
  • 2019-09-24 Pending BRIGHT MLS
  • 2018-01-25 Price Changed $35,800 BRIGHT MLS
  • 2016-07-29 Listed $46,500 BRIGHT MLS
  • 2015-02-23 Delisted MRIS
  • 2015-02-23 Listing Removed BRIGHT MLS
  • 2014-06-30 Listed MRIS
  • 2014-06-30 Listed $46,500 BRIGHT MLS
  • 2005-02-02 Sold (Public Records) $50,000 Public Records
  • 2005-01-31 Sold (MLS) $50,000 MRIS
  • 2004-11-24 Delisted MRIS
  • 2004-07-22 Listed $50,000 MRIS
  • 1998-03-18 Sold (Public Records) $1 Public Records

Property tax history

+2.6%/yr

Latest (2025): $674 · +32.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…