109 John St · Hagerstown, MD
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $755 – $1,403
Heat risk 5/10 · Moderate
- Hot days now (above 101°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 2.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +30.0/30.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Livability +3.9/5.0
- Rent growth +3.5/5.0
- Condition / age +2.5/5.0
- Schools +2.3/10.0
- Appreciation +0.0/10.0
$65,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
Key facts
- 4,428 sq ft lot
- 2 parking spots
- Built 1883
Property features AI
Finance
- Financial info: Ownership: Fee simple; Property condition: Major rehab needed / Below average
Exterior
- Parking: Two total garage/parking spaces; Two driveway spaces; Asphalt driveway; Off-street and on-street parking available
- Utilities: Public water; Public sewer; Electric available; Natural gas available; Broadband internet; Hot water: other
- Home design: Detached property; Four total levels; Building winterized
- Construction: Aluminum siding; Stone foundation; Detached structure
- Exterior features: Chain link fencing; Located in city limits; downtown location
Interior
- Bedrooms: Three bedrooms on the first upper level
- Bathrooms: One full bathroom (upper level); One half bathroom (lower level)
- Heating & cooling: Central forced air heating with natural gas; Programmable thermostat; Cooling listed as other
- Interior features: Attic; Tub with shower; Traditional floor plan; Connecting stairway to basement; Partially finished basement with space for rooms and walkout stairs; Basement has windows, poured concrete foundation, interior and outside access, unfinished areas
- Laundry & utility: Laundry on lower floor
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $65k.
Deal economics
- At list price, monthly cash flow is $707 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $65k).
- Cap rate 19.4% vs local median 4.4% in Hagerstown — 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 77/100 on livability (#83 in MD, #3,170 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, health & safety A+; Watch: crime F, employment F.
- Washingtion County Public Schools (suburban): math 18% / reading 33% proficiency, ranked #13 of 24 in MD (top 54%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Eastern Elementary (math 10% / reading 11%, grade F, #590 of 860 statewide, top 70%, 433 students, 85% FRL); Northern Middle (math 10% / reading 32%, grade F, #134 of 225 statewide, top 62%, 848 students, 68% FRL); North Hagerstown High (math 31% / reading 63%, grade D-, #114 of 222 statewide, top 52%, 1,438 students, 62% FRL) — zoned schools average 72% FRL vs 39% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising fast (+4.0%/yr); 368 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; 232 units permitted in Washington County in 2024 (12 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
- At projected returns (-3.0% appreciation + 4.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
- 9 sale attempts since 31y 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 $27k; list at $65k implies a 144% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1883 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Built in 1883 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 2.32% ✓
- Cap rate
- 19.35%
- Cash-on-cash
- 46.64%
- DSCR
- 3.08
- GRM
- 3.6
CMA / ARV
- ARV (median comp)
- $166,996
- List price
- $65,000
- Delta
- -61.08%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 424 Jefferson St | 0.28mi | 3/2.0 | 1,374 (+0%) | 9mo | $245,000 | $178 | 75 |
| 414 E Franklin St | 0.36mi | 3/1.0 | 1,396 (+2%) | 6mo | $190,000 | $136 | 74 |
| 41 Fairground Ave | 0.36mi | 3/2.0 | 1,424 (+4%) | 5mo | $233,350 | $164 | 68 |
| 308 Locust St | 0.03mi | 3/1.5 | 1,168 (-15%) | 6mo | $177,500 | $152 | 67 |
| 48 Fairground Ave | 0.38mi | 3/2.0 | 1,460 (+7%) | 2mo | $229,000 | $157 | 66 |
| 106 East Ave | 0.14mi | 4/2.0 (+1) | 1,479 (+8%) | 8mo | $210,000 | $142 | 64 |
| 30 Willard St | 0.59mi | 3/1.5 | 1,350 (-1%) | 7mo | $285,000 | $211 | 62 |
| 58 Bethel St | 0.29mi | 3/2.5 | 1,224 (-10%) | 3mo | $265,000 | $217 | 60 |
| 116 Bethel St | 0.36mi | 3/2.0 | 1,538 (+12%) | 2mo | $87,500 | $57 | 57 |
| 907 View St | 0.62mi | 3/1.5 | 1,312 (-4%) | 7mo | $263,000 | $200 | 56 |
| 320 N Prospect St | 0.42mi | 4/1.5 (+1) | 1,558 (+14%) | 2mo | $163,000 | $105 | 49 |
| 112-S Cannon Ave | 0.53mi | 3/2.5 | 1,529 (+12%) | 6mo | $275,000 | $180 | 44 |
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 · 4.0% rent growth · sell at horizon
- IRR
- 45.1%
- Equity multiple
- 2.98×
- Total profit
- $36,094
- Equity at exit
- $9,692
- IRR
- 51.5%
- Equity multiple
- 6.28×
- Total profit
- $96,043
- Equity at exit
- $5,620
Cash invested: $18,200 (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
ZIP-level market 21740
- Rents YoY
- 4.0%
- Active inventory
- 368
- Price-to-rent
- 3.6×
Monthly cashflow live
- Estimated rent
- $1,509 high interval (Pro) →
- Mortgage (P&I)
- −$341
- Tax from tax record
- −$117 /mo · $1,407/yr
- Insurance
- −$27
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$317
- Net cashflow
- $707
Break-even live
Sensitivity live
| Price | -10% $744 | -5% $726 | +0% $707 | +5% $689 | +10% $671 |
|---|---|---|---|---|---|
| Rent | -10% $588 | -5% $648 | +0% $707 | +5% $767 | +10% $827 |
| Rate | -1.0pp $740 | -0.5pp $724 | base $707 | +0.5pp $690 | +1.0pp $673 |
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
- $16,250
- Closing costs
- $1,950
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 307 N Locust St Hagerstown, MD | 3.0 | 1.0 | 1140 | $1,490 | $1.31 | 44d | 1 | 0.04mi |
| 210 N Locust St Hagerstown, MD | 3.0 | 1.0 | 1476 | $1,275 | $0.86 | 22d | 1 | 0.12mi |
| 207 N Mulberry St Unit 3 Hagerstown, MD | 2.0 | 1.0 | 940 | $1,130 | $1.20 | 22d | 1 | 0.14mi |
| 322 N Cannon Ave Hagerstown, MD | 3.0 | 1.5 | 1488 | $1,800 | $1.21 | 14d | 1 | 0.15mi |
| 115 East Ave Unit 2 Hagerstown, MD | 2.0 | 1.0 | 1200 | $1,400 | $1.17 | 44d | 1 | 0.15mi |
| 311 Jefferson St Unit 311 Hagerstown, MD | 3.0 | 1.5 | 1200 | $1,550 | $1.29 | 44d | 1 | 0.19mi |
| 235 East Ave Hagerstown, MD | 2.0 | 1.0 | 1200 | $1,200 | $1.00 | 14d | 1 | 0.20mi |
| 323 N Potomac St #1 Hagerstown, MD | 2.0 | 2.0 | 1800 | $1,505 | $0.84 | 22d | 1 | 0.20mi |
| 323 N Potomac St Unit 2 Hagerstown, MD | 2.0 | 1.0 | 1700 | $1,380 | $0.81 | 22d | 1 | 0.20mi |
| 27 Bethel St Hagerstown, MD | 2.0 | 1.0 | 954 | $950 | $1.00 | 44d | 1 | 0.24mi |
| 42 E Franklin St Hagerstown, MD | 3.0 | 1.5 | 1200 | $1,350 | $1.12 | 44d | 1 | 0.25mi |
| 441 N Potomac St Hagerstown, MD | 2.0 | 1.0 | 970 | $1,350 | $1.39 | 44d | 1 | 0.26mi |
| 115 N Potomac St Unit 2 Hagerstown, MD | 2.0 | 1.0 | 1200 | $1,250 | $1.04 | 22d | 1 | 0.28mi |
| 62 Bethel St Hagerstown, MD | 3.0 | 1.5 | 1088 | $1,700 | $1.56 | 44d | 1 | 0.31mi |
| 60 E Washington St Apt 1E Hagerstown, MD | 3.0 | 1.5 | 1300 | $1,500 | $1.15 | 22d | 1 | 0.34mi |
| 109 Fairground Ave Hagerstown, MD | 3.0 | 1.0 | 1470 | $1,600 | $1.09 | 14d | 1 | 0.36mi |
| 103 E Washington St Unit 1E Hagerstown, MD | 3.0 | 1.0 | 1200 | $1,200 | $1.00 | 14d | 1 | 0.36mi |
| 629 Oak Hill Ave Unit 3 Hagerstown, MD | 2.0 | 1.0 | 1386 | $1,595 | $1.15 | 44d | 1 | 0.37mi |
| 92 W Washington St Unit 405 Hagerstown, MD | 2.0 | 1.0 | 1083 | $1,650 | $1.52 | 44d | 1 | 0.46mi |
| 92 W Washington St Unit 403 Hagerstown, MD | 2.0 | 1.5 | 924 | $1,550 | $1.68 | 44d | 1 | 0.46mi |
| 92 W Washington St Unit 410 Hagerstown, MD | 3.0 | 1.5 | 1415 | $1,795 | $1.27 | 44d | 1 | 0.46mi |
| 715 Oak Hill Ave Unit 2N Hagerstown, MD | 2.0 | 1.0 | 1500 | $1,595 | $1.06 | 44d | 1 | 0.47mi |
| 715 Oak Hill Ave Unit 3N Hagerstown, MD | 2.0 | 1.0 | 1200 | $1,395 | $1.16 | 14d | 1 | 0.47mi |
| 50 Rochester Pl Unit 23 Hagerstown, MD | 2.0 | 1.0 | 900 | $1,275 | $1.42 | 44d | 1 | 0.47mi |
| 805 Mulberry Ave Hagerstown, MD | 3.0 | 1.5 | 1584 | $1,830 | $1.16 | 44d | 1 | 0.47mi |
| 804 Oak Hill Ave Unit A Hagerstown, MD | 2.0 | 1.0 | 1000 | $1,695 | $1.70 | 22d | 1 | 0.50mi |
| 828 Hamilton Blvd Unit B Hagerstown, MD | 2.0 | 1.0 | 1512 | $1,495 | $0.99 | 44d | 1 | 0.54mi |
| 421 Salem Ave Hagerstown, MD | 3.0 | 1.0 | 1256 | $1,550 | $1.23 | 22d | 1 | 0.65mi |
| 464 Peleton St Hagerstown, MD | 3.0 | 2.0 | 1253 | $2,025 | $1.62 | 14d | 1 | 0.66mi |
| 326 S Potomac St #2 Hagerstown, MD | 2.0 | 1.0 | 1350 | $1,500 | $1.11 | 44d | 1 | 0.78mi |
| 326 S Potomac St #1 Hagerstown, MD | 2.0 | 1.0 | 1050 | $1,400 | $1.33 | 44d | 1 | 0.78mi |
| 338 S Locust St Hagerstown, MD | 3.0 | 1.5 | 1320 | $1,600 | $1.21 | 22d | 1 | 0.78mi |
| 313 Frederick St Unit 313 Hagerstown, MD | 3.0 | 1.5 | 1650 | $2,500 | $1.52 | 44d | 1 | 0.79mi |
| 313 Frederick St Hagerstown, MD | 3.0 | 1.5 | 1650 | $2,500 | $1.52 | 44d | 1 | 0.79mi |
| 124 Ray St Hagerstown, MD | 3.0 | 1.0 | 960 | $1,500 | $1.56 | 22d | 1 | 0.80mi |
| 607 Salem Ave Hagerstown, MD | 4.0 | 1.0 | 1344 | $1,775 | $1.32 | 44d | 1 | 0.82mi |
| 382 S Cleveland Ave Unit 4 Hagerstown, MD | 2.0 | 1.0 | 900 | $1,200 | $1.33 | 14d | 1 | 0.83mi |
| 616 George St Hagerstown, MD | 3.0 | 1.0 | 1034 | $1,600 | $1.55 | 44d | 1 | 0.84mi |
| 55 Manor Dr Unit 82-103 Hagerstown, MD | 3.0 | 1.0 | 945 | $1,670 | $1.77 | 44d | 1 | 0.85mi |
| 55 Manor Dr Unit 20-204 Hagerstown, MD | 2.0 | 1.0 | 936 | $1,454 | $1.55 | 44d | 1 | 0.85mi |
Listing history 40 events
-
2026-06-14statusdays on market $65,000 Pending 8 DOM
-
2026-06-13days on market $65,000 Active 7 DOM
-
2026-06-10remarks 308-char remark
-
2026-06-10days on market $65,000 Active 5 DOM
-
2026-06-09days on market $65,000 Active 4 DOM
-
2026-06-08days on market $65,000 Active 3 DOM
-
2026-06-07remarks 249-char remark
-
2026-06-07statusdays on market $65,000 Active 2 DOM
-
2026-06-03days on market $65,000 Coming Soon 26 DOM
-
2026-06-02days on market $65,000 Coming Soon 25 DOM
-
2026-06-01days on market $65,000 Coming Soon 24 DOM
-
2026-05-31days on market $65,000 Coming Soon 23 DOM
-
2026-05-30days on market $65,000 Coming Soon 22 DOM
-
2026-05-08historical $65,000 146-char remark
-
2014-01-20historical 421-char remark
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2014-01-10soldstatus $26,600 Sold 421-char remark
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2014-01-10soldstatus $26,600
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-12-13status Contract 421-char remark
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-12-12historical
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-11-27price $50,000 421-char remark
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-09-25price $64,953 421-char remark
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-09-06price $72,171 Active 421-char remark
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-09-06status Active 421-char remark
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-09-05historical 421-char remark
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-08-16$80,190 Active 421-char remark
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-08-16$50,000
Show marketing remark (421 chars)
Nice Colonial with 4 bedrooms & 1 full bath. Roomy kitchen with lots of cabinets. Desk nook in dining area. Living Room with fireplace. Wooden floors throughout. Central Air Conditioning with gas forced air heat. Fenced in back yard, with covered patio. 2 car off street parking pad. In town close to public transportation, shopping, & schools. Don't delay make this yours today! Home is sold "AS IS"
-
2013-08-15historical
-
2013-08-15historical
-
2013-07-26price
-
2013-06-28price
-
2013-05-01Active
-
2013-04-30$80,190
-
2003-10-07soldstatus $94,000
-
2003-10-01soldstatus $94,000
-
2003-08-13historical
-
2003-08-08$94,900
-
2001-06-29historical
-
2001-02-15
-
1996-06-30historical
-
1995-07-21
ⓘ 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
- $1,407 · $117/mo
- Projected year-2 tax
- $1,407 · $117/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ 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 1/10 Low
- Heat 5/10 Major 7 d/yr ≥101°F today · 16 d/yr by 30 yrs out
- Wind 2/10 Low 2% 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
- $18,113
- − Mortgage interest
- −$3,641
- − Property taxes
- −$1,407
- − Insurance
- −$325
- − Repairs & maintenance
- −$1,449
- − Management
- −$1,449
- − Depreciation
- −$1,891
- Taxable income
- $7,952
- Est. tax owed @ 24.0%
- −$1,908
- After-tax cash flow
- $6,579/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
- Washingtion County Public Schools
- NCES district ID
- 2400660
- Math proficiency
- 18% ▼ -20.00%
- Reading proficiency
- 33% ▼ -17.00%
- Median HH income
- $54,784
- Composite
- 22.87/100
- National rank
- #8007
- State rank
- #13 of 24 in MD
Livability — Hagerstown
- Score
- 77/100
- State rank
- #83
- US rank
- #3170
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Hagerstown, MD
- County
- Washington County · 98,861 people
- City population
- 64,792
- Metro
- Hagerstown-Martinsburg, MD-WV
- Population (ZIP)
- 64,792
- Household income
- $62,873
- Rent vs Own
- Severe rent burden
- 2832.0
Population outlook (Washington County) Hauer SSP2
- Today (2025)
- 151,614 people
- By 2030
- 151,455 · -0.1%
- By 2040
- 150,097 · -1.0%
- By 2050
- 148,193 · -2.3%
- By 2075
- 146,581 · -3.3%
- By 2100
- 138,025 · -9.0%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Majority White (64%)
- Race & ethnicity
- White 64% Black 18% Two or more races 10% Hispanic / Latino 10% Asian 2%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 2% Dominican 2%
- Common ancestry
- Romanian 2% Lithuanian 1% Slovak 1%
- Foreign-born
- 9% · Canada, China
- Languages at home
- 86% English-only · Spanish 9% French/Haitian/Cajun 1% Chinese 1%
Political lean MEDSL · Washington
- 2024 margin
- Strong R (+23.0) · D 37.3% · R 60.4% · Other 2.3%
- 2008→2024 swing
- -10.2pp toward R · 2008: -12.9pp · 2024: -23.0pp
- All cycles
- 2024: R+23.0 2020: R+20.9 2016: R+32.4 2012: R+18.5 2008: R+12.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -248.38%
- Current HPI
- 264.8018
- Rent YoY
- ▲ 4.00%
- Metro
- Hagerstown-Martinsburg, MD-WV
- State GDP YoY
- ▲ 2.97%
- F500 in state
- 12
Industry mix (Fortune 500 HQ in MD)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Aerospace / Defense | 1 | $71B |
|
||
| Utilities | 1 | $25B |
|
||
| Hotels | 1 | $24B |
|
||
| Consumer Goods | 1 | $7B |
|
||
| Real Estate | 1 | $6B |
|
||
| Chemicals | 1 | $2B |
|
||
Price history
-31.5% since first listed29 events — show timeline
- 2026-06-13 Pending — BRIGHT MLS
- 2026-06-05 Listed $65,000 BRIGHT MLS
- 2026-05-08 Coming Soon $65,000 BRIGHT MLS
- 2014-01-20 Delisted — MRIS
- 2014-01-10 Sold (MLS) $26,600 BRIGHT MLS
- 2014-01-10 Sold (MLS) $26,600 MRIS
- 2013-12-13 Pending — MRIS
- 2013-12-12 Listing Removed — BRIGHT MLS
- 2013-11-27 Price Changed $50,000 MRIS
- 2013-09-25 Price Changed $64,953 MRIS
- 2013-09-06 Relisted — MRIS
- 2013-09-06 Price Changed $72,171 MRIS
- 2013-09-05 Delisted — MRIS
- 2013-08-16 Listed $80,190 MRIS
- 2013-08-16 Listed $50,000 BRIGHT MLS
- 2013-08-15 Delisted — MRIS
- 2013-08-15 Listing Removed — BRIGHT MLS
- 2013-07-26 Price Changed — MRIS
- 2013-06-28 Price Changed — MRIS
- 2013-05-01 Listed — MRIS
- 2013-04-30 Listed $80,190 BRIGHT MLS
- 2003-10-07 Sold (Public Records) $94,000 Public Records
- 2003-10-01 Sold (MLS) $94,000 MRIS
- 2003-08-13 Delisted — MRIS
- 2003-08-08 Listed $94,900 MRIS
- 2001-06-29 Delisted — MRIS
- 2001-02-15 Listed — MRIS
- 1996-06-30 Delisted — MRIS
- 1995-07-21 Listed — MRIS
Property tax history
+0.0%/yrLatest (2025): $1,407 · +14.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…