3500 Forest Edge Dr Unit 15-2E · Leisure World, MD
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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).
- ARV discount +15.0/15.0
- Cash flow +7.1/30.0
- 1% rule +7.1/10.0
- Schools +3.6/10.0
- Livability +3.6/5.0
- Rent growth +2.6/5.0
- Condition / age +2.5/5.0
- DSCR +1.3/10.0
- Appreciation +0.0/10.0
$180,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Short Sale - Has been approved by the bank for $180,000. Bank will not accept less. Agents, please note that there is a Leisure World Contribution Fee that is 3% of the sale price and a $350 Membership Transfer Fee. Don't Miss Out on this Beautifully updated 2-bedroom, 2-bath condo in the gated 55+ Leisure World community of Silver Spring. This condo features an open floor plan, 2022 Thompson Creek windows and sliding glass doors, hot water heater 2021, Dishwasher 2021, A/C 2020, Stove 2023, Bathroom and Kitchen Faucets 2024, a bright & airy living and dining area, a functional kitchen, private oversized balcony, carport, ample closest for storage and extra storage unit. Enjoy resort-style amenities including clubhouses, golf course, swimming pools, fitness center, walking trails, movie theater, and more — all in a secure, active adult neighborhood.
Key facts
- $844 HOA
- Parking
- Community pool
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $180k.
Deal economics
- At list price, monthly cash flow is $-259 ($-3k/yr) — negative.
- To cash-flow at today's rent, offer at most $134k (25.4% below list).
- Meets the 1% rule at list price ($2k rent vs $180k).
- Recommended offer: $134k (25.4% below list) — sets the bar for cash-flow.
- Cap rate 4.6% vs local median 2.4% in Leisure World — 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 71/100 on livability (#158 in MD) — a middle-class / working-renter tenant base. Strengths: housing A, employment B+, commute B; Watch: cost of living C-, health & safety C-, amenities D-.
- Montgomery County Public Schools (suburban): math 27% / reading 45% proficiency, ranked #3 of 24 in MD (top 12%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Flower Valley Elementary (math 28% / reading 38%, grade F, #169 of 860 statewide, top 20%, 540 students, 33% FRL); Earle B. Wood Middle (math 14% / reading 45%, grade F, #67 of 225 statewide, top 32%, 1,068 students, 50% FRL); Rockville High (math 47% / reading 72%, grade C+, #73 of 222 statewide, top 34%, 1,516 students, 50% FRL) — zoned schools average 44% FRL vs 26% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents flat; 246 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 3,880 units permitted in Montgomery County in 2024 (2,054 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
- Montgomery County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 140 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 27y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $120k; list at $180k implies a 50% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 39% of rent.
Questions for the listing agent
- 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?
- It's been on market 140 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
- Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 1.21% ✓
- Cap rate
- 4.57%
- Cash-on-cash
- -6.16%
- DSCR
- 0.73
- GRM
- 6.9
CMA / ARV
- ARV (median comp)
- $216,981
- List price
- $180,000
- Delta
- -17.04%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 0.24% rent growth · sell at horizon
- IRR
- -32.0%
- Equity multiple
- -0.01×
- Total profit
- $-51,061
- Equity at exit
- $26,839
- IRR
- -74.4%
- Equity multiple
- -0.72×
- Total profit
- $-86,631
- Equity at exit
- $15,563
Cash invested: $50,400 (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 20906
- Rents YoY
- 0.2%
- Active inventory
- 246
- Price-to-rent
- 6.9×
Monthly cashflow live
- Estimated rent
- $2,186 high interval (Pro) →
- Mortgage (P&I)
- −$944
- Tax from tax record
- −$123 /mo · $1,474/yr
- Insurance
- −$75
- HOA
- −$844
- Vacancy / Maint / Mgmt
- −$459
- Net cashflow
- $-259
Break-even live
Sensitivity live
| Price | -10% $-157 | -5% $-208 | +0% $-259 | +5% $-310 | +10% $-361 |
|---|---|---|---|---|---|
| Rent | -10% $-431 | -5% $-345 | +0% $-259 | +5% $-172 | +10% $-86 |
| Rate | -1.0pp $-168 | -0.5pp $-213 | base $-259 | +0.5pp $-305 | +1.0pp $-353 |
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
- $45,000
- Closing costs
- $5,400
- 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 |
|---|---|---|---|---|---|---|---|---|
| 15101 Glade Dr Unit 10-3G Silver Spring, MD | 3.0 | 2.0 | 1415 | $2,550 | $1.80 | 0d | 1 | 0.09mi |
| 15100 Interlachen Dr Apt 815 Silver Spring, MD | 2.0 | 2.0 | 1115 | $2,300 | $2.06 | 45d | 1 | 0.15mi |
| 15100 Interlachen Dr Unit 4-111 Silver Spring, MD | 1.0 | 1.0 | 945 | $2,150 | $2.28 | 26d | 1 | 0.15mi |
| 15101 Interlachen Dr Unit 1-820 Silver Spring, MD | 2.0 | 2.0 | 980 | $2,275 | $2.32 | 4d | 1 | 0.17mi |
| 3310 N Leisure World Blvd #625 Silver Spring, MD | 2.0 | 2.0 | 1115 | $2,350 | $2.11 | 5d | 1 | 0.20mi |
| 3310 N Leisure World Blvd Unit 6-629 Silver Spring, MD | 1.0 | 1.0 | 850 | $1,900 | $2.24 | 45d | 1 | 0.20mi |
| 3210 N Leisure World Blvd #514 Silver Spring, MD | 2.0 | 2.0 | 1090 | $2,350 | $2.16 | 26d | 1 | 0.33mi |
| 15310 Beaverbrook Ct Unit 89-1B Silver Spring, MD | 1.0 | 1.0 | 867 | $1,950 | $2.25 | 16d | 1 | 0.52mi |
| 3850 Clara Downey Ave #24 Silver Spring, MD | 2.0 | 2.0 | 1040 | $2,850 | $2.74 | 20d | 1 | 0.53mi |
| 15210 Elkridge Way Unit 91-3K Silver Spring, MD | 3.0 | 2.0 | 1340 | $2,700 | $2.01 | 1d | 1 | 0.59mi |
| 15011 Candover Ct Unit 280D Silver Spring, MD | 2.0 | 2.5 | 1359 | $2,750 | $2.02 | 21d | 1 | 0.62mi |
| 2921 N Leisure World Blvd Unit 1-303 Silver Spring, MD | 1.0 | 1.5 | 803 | $1,850 | $2.30 | 20d | 1 | 0.69mi |
| 14201 Woolen Oak Ct Unit 9-32 Aspen Hill, MD | 2.0 | 2.0 | 968 | $1,975 | $2.04 | 45d | 1 | 0.76mi |
| 14201 Woolen Oak Ct Unit 10-32 Aspen Hill, MD | 2.0 | 2.0 | 864 | $1,950 | $2.26 | 16d | 1 | 0.76mi |
| 2607 Camelback Ln #6 Silver Spring, MD | 3.0 | 2.0 | 978 | $2,600 | $2.66 | 22d | 1 | 0.78mi |
| 2601 Camelback Ln #12 Silver Spring, MD | 2.0 | 2.0 | 1057 | $2,250 | $2.13 | 6d | 1 | 0.78mi |
| 3822 Gawayne Ter Unit 32-382 Silver Spring, MD | 3.0 | 2.5 | 1309 | $3,400 | $2.60 | 45d | 1 | 0.79mi |
| 2806 Clear Shot Dr #3 Silver Spring, MD | 3.0 | 2.0 | 1047 | $2,200 | $2.10 | 7d | 1 | 0.81mi |
| 2806 Clear Shot Dr Aspen Hill, MD | 3.0 | 2.0 | 1047 | $2,200 | $2.10 | 9d | 1 | 0.81mi |
| 14203 Wolf Creek Pl Unit 4-23 Silver Spring, MD | 2.0 | 2.0 | 935 | $1,850 | $1.98 | 20d | 1 | 0.83mi |
| 2800 Clear Shot Dr #5 Silver Spring, MD | 2.0 | 2.0 | 939 | $1,900 | $2.02 | 18d | 1 | 0.85mi |
| 3750 Bel Pre Rd Silver Spring, MD | 1.0 | 1.0 | 722 | $1,724 | $2.39 | 20d | 2 | 0.96mi |
| 14905 Cleese Ct Unit E Silver Spring, MD | 3.0 | 2.0 | 1040 | $2,300 | $2.21 | 45d | 1 | 1.00mi |
| 14301 Georgia Ave Silver Spring, MD | 1.0–3.0 | 1.0–2.5 | 935 | $2,106 | $2.25 | 1d | 50 | 1.05mi |
| 14225 Grand Pre Rd Unit A3 Aspen Hill, MD | 2.0 | 2.0 | 1000 | $1,700 | $1.70 | 7d | 1 | 1.05mi |
| 14217 Grand Pre Rd #204 Aspen Hill, MD | 1.0 | 1.0 | 745 | $1,699 | $2.28 | 26d | 1 | 1.06mi |
| 4118 Peppertree Ln #4118 Silver Spring, MD | 3.0 | 2.0 | 1305 | $2,500 | $1.92 | 23d | 1 | 1.06mi |
| 14229 Grand Pre Rd #304 Aspen Hill, MD | 2.0 | 2.0 | 1000 | $1,925 | $1.93 | 26d | 1 | 1.06mi |
| 14207 Grand Pre Rd #201 Silver Spring, MD | 2.0 | 2.0 | 1000 | $1,800 | $1.80 | 7d | 1 | 1.07mi |
| 14207 Grand Pre Rd #203 Silver Spring, MD | 2.0 | 2.0 | 1000 | $1,625 | $1.62 | 7d | 1 | 1.07mi |
| 4108 Peppertree Ln #4108 Silver Spring, MD | 3.0 | 2.0 | 1311 | $2,500 | $1.91 | 21d | 1 | 1.07mi |
| 14233 Grand Pre Rd Unit A1 Aspen Hill, MD | 1.0 | 1.0 | 1000 | $1,500 | $1.50 | 7d | 1 | 1.07mi |
| 14207 Grand Pre Rd #102 Silver Spring, MD | 2.0 | 2.0 | 1000 | $1,750 | $1.75 | 0d | 1 | 1.09mi |
| 2407 Normandy Square Pl Unit A Aspen Hill, MD | 3.0 | 2.0 | 1046 | $2,300 | $2.20 | 45d | 1 | 1.09mi |
| 3004 Bel Pre Rd Aspen Hill, MD | 1.0–2.0 | 1.0–2.0 | 945 | $2,200 | $2.33 | 4d | 14 | 1.11mi |
| 14207 Grand Pre Rd Unit 101 Silver Spring, MD | 1.0–2.0 | 1.0–2.0 | 872 | $1,975 | $2.26 | 14d | 19 | 1.12mi |
| 14120 Weeping Willow Dr Silver Spring, MD | 1.0–3.0 | 1.0–2.0 | 1030 | $1,900 | $1.84 | 0d | 151 | 1.12mi |
| 4101 Postgate Ter Silver Spring, MD | 1.0–2.0 | 1.0–2.0 | 855 | $2,498 | $2.92 | 0d | 10 | 1.23mi |
| 14120 Grand Pre Rd Aspen Hill, MD | 1.0–2.0 | 1.0–2.0 | 905 | $1,961 | $2.17 | 0d | 3 | 1.26mi |
| 3810 Chesterwood Dr #3810 Silver Spring, MD | 3.0 | 2.5 | 1350 | $2,500 | $1.85 | 5d | 1 | 1.28mi |
HOA detail condo
- Monthly dues
- $844 · $10,128/yr
- Likely covers
- waterpoolgymsecurity
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 39 events
-
2026-06-21days on market $180,000 Active 140 DOM
-
2026-06-18days on market $180,000 Active 137 DOM
-
2026-06-17days on market $180,000 Active 136 DOM
-
2026-06-16days on market $180,000 Active 135 DOM
-
2026-06-15days on market $180,000 Active 134 DOM
-
2026-06-13days on market $180,000 Active 132 DOM
-
2026-06-09days on market $180,000 Active 128 DOM
-
2026-06-08days on market $180,000 Active 127 DOM
-
2026-06-07days on market $180,000 Active 126 DOM
-
2026-06-03days on market $180,000 Active 122 DOM
-
2026-06-02days on market $180,000 Active 121 DOM
-
2026-06-01days on market $180,000 Active 120 DOM
-
2026-05-31days on market $180,000 Active 119 DOM
-
2026-04-30status Active 873-char remark
Show marketing remark (873 chars)
Short Sale - Has been approved by the bank for $180,000. Bank will not accept less. Agents, please note that there is a Leisure World Contribution Fee that is 3% of the sale price and a $350 Membership Transfer Fee. Don't Miss Out on this Beautifully updated 2-bedroom, 2-bath condo in the gated 55+ Leisure World community of Silver Spring. This condo features an open floor plan, 2022 Thompson Creek windows and sliding glass doors, hot water heater 2021, Dishwasher 2021, A/C 2020, Stove 2023, Bathroom and Kitchen Faucets 2024, a bright & airy living and dining area, a functional kitchen, private oversized balcony, carport, ample closest for storage and extra storage unit. Enjoy resort-style amenities including clubhouses, golf course, swimming pools, fitness center, walking trails, movie theater, and more — all in a secure, active adult neighborhood.
-
2026-01-19historical Active Under Contract 873-char remark
Show marketing remark (873 chars)
Short Sale - Has been approved by the bank for $180,000. Bank will not accept less. Agents, please note that there is a Leisure World Contribution Fee that is 3% of the sale price and a $350 Membership Transfer Fee. Don't Miss Out on this Beautifully updated 2-bedroom, 2-bath condo in the gated 55+ Leisure World community of Silver Spring. This condo features an open floor plan, 2022 Thompson Creek windows and sliding glass doors, hot water heater 2021, Dishwasher 2021, A/C 2020, Stove 2023, Bathroom and Kitchen Faucets 2024, a bright & airy living and dining area, a functional kitchen, private oversized balcony, carport, ample closest for storage and extra storage unit. Enjoy resort-style amenities including clubhouses, golf course, swimming pools, fitness center, walking trails, movie theater, and more — all in a secure, active adult neighborhood.
-
2026-01-15price $180,000 873-char remark
Show marketing remark (873 chars)
Short Sale - Has been approved by the bank for $180,000. Bank will not accept less. Agents, please note that there is a Leisure World Contribution Fee that is 3% of the sale price and a $350 Membership Transfer Fee. Don't Miss Out on this Beautifully updated 2-bedroom, 2-bath condo in the gated 55+ Leisure World community of Silver Spring. This condo features an open floor plan, 2022 Thompson Creek windows and sliding glass doors, hot water heater 2021, Dishwasher 2021, A/C 2020, Stove 2023, Bathroom and Kitchen Faucets 2024, a bright & airy living and dining area, a functional kitchen, private oversized balcony, carport, ample closest for storage and extra storage unit. Enjoy resort-style amenities including clubhouses, golf course, swimming pools, fitness center, walking trails, movie theater, and more — all in a secure, active adult neighborhood.
-
2026-01-15status Active 873-char remark
Show marketing remark (873 chars)
Short Sale - Has been approved by the bank for $180,000. Bank will not accept less. Agents, please note that there is a Leisure World Contribution Fee that is 3% of the sale price and a $350 Membership Transfer Fee. Don't Miss Out on this Beautifully updated 2-bedroom, 2-bath condo in the gated 55+ Leisure World community of Silver Spring. This condo features an open floor plan, 2022 Thompson Creek windows and sliding glass doors, hot water heater 2021, Dishwasher 2021, A/C 2020, Stove 2023, Bathroom and Kitchen Faucets 2024, a bright & airy living and dining area, a functional kitchen, private oversized balcony, carport, ample closest for storage and extra storage unit. Enjoy resort-style amenities including clubhouses, golf course, swimming pools, fitness center, walking trails, movie theater, and more — all in a secure, active adult neighborhood.
-
2025-11-19historical Active Under Contract 873-char remark
Show marketing remark (873 chars)
Short Sale - Has been approved by the bank for $180,000. Bank will not accept less. Agents, please note that there is a Leisure World Contribution Fee that is 3% of the sale price and a $350 Membership Transfer Fee. Don't Miss Out on this Beautifully updated 2-bedroom, 2-bath condo in the gated 55+ Leisure World community of Silver Spring. This condo features an open floor plan, 2022 Thompson Creek windows and sliding glass doors, hot water heater 2021, Dishwasher 2021, A/C 2020, Stove 2023, Bathroom and Kitchen Faucets 2024, a bright & airy living and dining area, a functional kitchen, private oversized balcony, carport, ample closest for storage and extra storage unit. Enjoy resort-style amenities including clubhouses, golf course, swimming pools, fitness center, walking trails, movie theater, and more — all in a secure, active adult neighborhood.
-
2025-11-14price $159,900 873-char remark
Show marketing remark (873 chars)
Short Sale - Has been approved by the bank for $180,000. Bank will not accept less. Agents, please note that there is a Leisure World Contribution Fee that is 3% of the sale price and a $350 Membership Transfer Fee. Don't Miss Out on this Beautifully updated 2-bedroom, 2-bath condo in the gated 55+ Leisure World community of Silver Spring. This condo features an open floor plan, 2022 Thompson Creek windows and sliding glass doors, hot water heater 2021, Dishwasher 2021, A/C 2020, Stove 2023, Bathroom and Kitchen Faucets 2024, a bright & airy living and dining area, a functional kitchen, private oversized balcony, carport, ample closest for storage and extra storage unit. Enjoy resort-style amenities including clubhouses, golf course, swimming pools, fitness center, walking trails, movie theater, and more — all in a secure, active adult neighborhood.
-
2025-10-13price $189,900 873-char remark
Show marketing remark (873 chars)
Short Sale - Has been approved by the bank for $180,000. Bank will not accept less. Agents, please note that there is a Leisure World Contribution Fee that is 3% of the sale price and a $350 Membership Transfer Fee. Don't Miss Out on this Beautifully updated 2-bedroom, 2-bath condo in the gated 55+ Leisure World community of Silver Spring. This condo features an open floor plan, 2022 Thompson Creek windows and sliding glass doors, hot water heater 2021, Dishwasher 2021, A/C 2020, Stove 2023, Bathroom and Kitchen Faucets 2024, a bright & airy living and dining area, a functional kitchen, private oversized balcony, carport, ample closest for storage and extra storage unit. Enjoy resort-style amenities including clubhouses, golf course, swimming pools, fitness center, walking trails, movie theater, and more — all in a secure, active adult neighborhood.
-
2025-08-27$199,900 Active 873-char remark
Show marketing remark (873 chars)
Short Sale - Has been approved by the bank for $180,000. Bank will not accept less. Agents, please note that there is a Leisure World Contribution Fee that is 3% of the sale price and a $350 Membership Transfer Fee. Don't Miss Out on this Beautifully updated 2-bedroom, 2-bath condo in the gated 55+ Leisure World community of Silver Spring. This condo features an open floor plan, 2022 Thompson Creek windows and sliding glass doors, hot water heater 2021, Dishwasher 2021, A/C 2020, Stove 2023, Bathroom and Kitchen Faucets 2024, a bright & airy living and dining area, a functional kitchen, private oversized balcony, carport, ample closest for storage and extra storage unit. Enjoy resort-style amenities including clubhouses, golf course, swimming pools, fitness center, walking trails, movie theater, and more — all in a secure, active adult neighborhood.
-
2025-08-21historical
-
2025-05-23$225,000 Active
-
2025-05-22historical
-
2014-05-30soldstatus $120,000
-
2008-08-25soldstatus $155,921 Sold
-
2008-07-25historical
-
2008-07-01price $155,921
-
2008-06-28price $164,921
-
2008-05-08$199,000
-
2008-05-08historical
-
2008-05-05status
-
2008-05-05historical
-
2008-02-04
-
1999-12-23soldstatus $125,000
-
1999-12-22soldstatus $125,000
-
1999-11-30historical
-
1999-10-16$129,500
-
1977-01-21soldstatus $43,000
ⓘ 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
- $1,474 · $123/mo
- Projected year-2 tax
- $1,718 · $143/mo
- Expected delta
- +$244/yr (+$20/mo · 16.5%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $26,235
- − Mortgage interest
- −$10,083
- − Property taxes
- −$1,474
- − Insurance
- −$900
- − Repairs & maintenance
- −$2,099
- − Management
- −$2,099
- − HOA
- −$10,128
- − Depreciation
- −$5,236
- Taxable loss
- −$5,784
- Est. tax savings @ 24.0%
- +$1,388
- After-tax cash flow
- $-1,716/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
- Montgomery County Public Schools
- NCES district ID
- 2400480
- Math proficiency
- 27% ▼ -21.00%
- Reading proficiency
- 45% ▼ -10.00%
- Median HH income
- $97,191
- Composite
- 35.62/100
- National rank
- #4889
- State rank
- #3 of 24 in MD
Livability — Leisure World
- Score
- 71/100
- State rank
- #158
- US rank
- #7075
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Leisure World, MD
- County
- Montgomery County · 961,106 people
- Metro
- Washington-Arlington-Alexandria, DC-VA-MD-WV
- Population (ZIP)
- 70,595
- Household income
- $97,521
- Rent vs Own
- Severe rent burden
- 2967.0
Population outlook (Montgomery County) Hauer SSP2
- Today (2025)
- 1,173,231 people
- By 2030
- 1,237,402 · +5.5%
- By 2040
- 1,365,115 · +16.4%
- By 2050
- 1,491,592 · +27.1%
- By 2075
- 1,803,893 · +53.8%
- By 2100
- 2,035,619 · +73.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Highly diverse neighborhood (Simpson 0.76)
- Race & ethnicity
- Hispanic / Latino 32% White 26% Black 25% Asian 11% Two or more races 10%
- Hispanic origin (detail)
- Mexican 2%
- Common ancestry
- Estonian 2% Romanian 2% Scotch-Irish 1%
- Foreign-born
- 42% · Canada, South Korea, Vietnam
- Languages at home
- 46% English-only · Spanish 30% Other Indo-European 6% French/Haitian/Cajun 2%
Political lean MEDSL · Montgomery
- 2024 margin
- Solid D (+53.3) · D 75.2% · R 21.9% · Other 2.9%
- 2008→2024 swing
- +8.7pp toward D · 2008: 44.6pp · 2024: 53.3pp
- All cycles
- 2024: D+53.3 2020: D+59.6 2016: D+55.5 2012: D+43.4 2008: D+44.6
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -366.58%
- Current HPI
- 256.9059
- Rent YoY
- ▲ 0.24%
- Metro
- Washington-Arlington-Alexandria, DC-VA-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
+318.6% since first listed26 events — show timeline
- 2026-04-30 Relisted — BRIGHT MLS
- 2026-01-19 Contingent — BRIGHT MLS
- 2026-01-15 Price Changed $180,000 BRIGHT MLS
- 2026-01-15 Relisted — BRIGHT MLS
- 2025-11-19 Contingent — BRIGHT MLS
- 2025-11-14 Price Changed $159,900 BRIGHT MLS
- 2025-10-13 Price Changed $189,900 BRIGHT MLS
- 2025-08-27 Listed $199,900 BRIGHT MLS
- 2025-08-21 Listing Removed — BRIGHT MLS
- 2025-05-23 Listed $225,000 BRIGHT MLS
- 2025-05-22 Coming Soon — BRIGHT MLS
- 2014-05-30 Sold (Public Records) $120,000 Public Records
- 2008-08-25 Sold (MLS) $155,921 MRIS
- 2008-07-25 Delisted — MRIS
- 2008-07-01 Price Changed $155,921 MRIS
- 2008-06-28 Price Changed $164,921 MRIS
- 2008-05-08 Listed $199,000 MRIS
- 2008-05-08 Delisted — MRIS
- 2008-05-05 Relisted — MRIS
- 2008-05-05 Delisted — MRIS
- 2008-02-04 Listed — MRIS
- 1999-12-23 Sold (Public Records) $125,000 Public Records
- 1999-12-22 Sold (MLS) $125,000 MRIS
- 1999-11-30 Delisted — MRIS
- 1999-10-16 Listed $129,500 MRIS
- 1977-01-21 Sold (Public Records) $43,000 Public Records
Property tax history
-0.2%/yrLatest (2025): $1,474 · +14.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…