CashFlowRE
Sign in Sign up
130 A Chesapeake Mobile Ct
B Composite 70.45
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
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Schools +2.9/10.0
  • Appreciation +0.0/10.0

$99,000

130 A Chesapeake Mobile Ct · Severn, MD 21076
3 bd · 2.0 ba · 1,620 sqft · SingleFamily · 72 Days on market
Built 1997 Good condition $61/sqft · 80% below area

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

Listing remarks MLS

Welcome to 130 A Chesapeake Mobile Ct in Hanover, MD, a well kept 3 bedroom and 2 full bath manufactured home offering comfortable and convenient living. This home features a functional layout with a spacious kitchen that’s great for everyday cooking and gatherings. The primary bedroom includes its own full bathroom, giving you a private space to relax, while the additional bedrooms offer flexibility for family, guests, or a home office. Located in Anne Arundel County, you’re just minutes from Arundel Mills Mall, Live! Casino & Hotel Maryland, restaurants, shopping, and major highways, making it easy to get around and enjoy everything nearby. Don’t miss out on this affordable home in a convenient location!

Key facts

  • Spacious kitchen
  • Convenient location
  • Private space

Tags

SPACIOUS KITCHENPRIVATE SPACECONVENIENT LOCATION

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 3-bed/2.0-bath single-family listed at $99k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $99k).
  • Recommended offer: $93k (6.0% below list) — sets the bar for market timing.
  • Cap rate 25.1% vs local median 4.0% in Severn — 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 70/100 on livability (#175 in MD) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A-; Watch: crime D+, amenities F, commute F.
  • Anne Arundel County Public Schools (suburban): math 20% / reading 37% proficiency, ranked #10 of 24 in MD (top 42%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Monarch Global Academy Pcs Laurel Campus (math 13% / reading 28%, grade F, #341 of 860 statewide, top 40%, 830 students, 53% FRL); Macarthur Middle (math 13% / reading 36%, grade F, #108 of 225 statewide, top 50%, 878 students, 53% FRL); Meade High (math 25% / reading 50%, grade F, #138 of 222 statewide, top 63%, 2,330 students, 59% FRL) — zoned schools average 55% FRL vs 25% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.4%/yr); 149 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,303 units permitted in Anne Arundel County in 2024 (299 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Anne Arundel County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.4% rent growth), your $28k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($93k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y 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 $93,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  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
2.86%
Cap rate
25.08%
Cash-on-cash
67.10%
DSCR
3.99
GRM
2.9

CMA / ARV

ARV (median comp)
$483,263
List price
$99,000
Delta
-79.51%
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
77 Chesapeake Mobile Ct 0.06mi 3/2.0 1,680 (+4%) 18mo $86,000 $51 76
7708 Tobruk Ct 0.50mi 4/2.0 (+1) 1,664 (+3%) 11mo $460,000 $276 58
7535 Knoll Acres Rd 0.62mi 3/3.0 1,600 (-1%) 9mo $425,000 $266 57
17 Greenknoll Blvd 0.66mi 3/2.0 1,576 (-3%) 9mo $395,000 $251 57
7733 Aragorn Ct 0.43mi 3/2.5 1,782 (+10%) 5mo $520,000 $292 57
7533 Lemon Tree Ct 0.75mi 4/2.0 (+1) 1,584 (-2%) 1mo $455,000 $287 56
7727 Acrocomia Dr 0.62mi 4/2.0 (+1) 1,707 (+5%) 12mo $310,000 $182 47
7735 Leaside Ct 0.62mi 3/1.0 1,490 (-8%) 9mo $390,000 $262 46
3 Greenknoll Blvd 0.71mi 3/2.5 1,526 (-6%) 12mo $430,000 $282 45
1474 Gesna Dr 0.58mi 3/2.0 1,422 (-12%) 13mo $350,000 $246 42
7712 Tobruk Ct 0.49mi 4/2.5 (+1) 1,834 (+13%) 18mo $490,000 $267 33
9 Lexington Rd 0.75mi 3/3.5 1,854 (+14%) 14mo $515,000 $278 24

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 · 1.41% rent growth · sell at horizon

5-year hold
IRR
64.6%
Equity multiple
3.82×
Total profit
$78,266
Equity at exit
$14,761
10-year hold
IRR
68.5%
Equity multiple
7.41×
Total profit
$177,741
Equity at exit
$8,560

Cash invested: $27,720 (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 21076

Home prices YoY
-33.9%
Rents YoY
1.4%
Active inventory
149
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$2,828 high interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$594
Net cashflow
$1,550

Break-even live

Break-even rent $866
Max offer price $99,000
Occupancy floor 40%

Sensitivity live

Price -10% $1,618 -5% $1,584 +0% $1,550 +5% $1,516 +10% $1,482
Rent -10% $1,327 -5% $1,438 +0% $1,550 +5% $1,662 +10% $1,773
Rate -1.0pp $1,600 -0.5pp $1,575 base $1,550 +0.5pp $1,524 +1.0pp $1,498

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
$24,750
Closing costs
$2,970
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1624 Hardwick Ct #402 Hanover, MD 2.0 2.0 1407 $2,400 $1.71 45d 1 0.33mi
1707 Fieldstone Ct Hanover, MD 3.0 2.5 2100 $3,400 $1.62 23d 1 0.34mi
7557 Stoney Run Dr #101 Hanover, MD 2.0 2.0 1407 $2,350 $1.67 45d 1 0.43mi
7521 Mundell Rd Hanover, MD 3.0 3.5 1600 $2,750 $1.72 45d 1 0.64mi
1302 Hill Born Dr Hanover, MD 4.0 3.5 2224 $2,800 $1.26 6d 1 0.64mi
1440 Strahorn Rd Hanover, MD 2.0 2.5 1824 $3,000 $1.64 25d 1 0.67mi
7746 Kidwell Ct Hanover, MD 3.0 3.0 1700 $2,700 $1.59 0d 1 1.06mi
1811 Battlement Ct Severn, MD 2.0 1.0 1200 $1,600 $1.33 22d 1 1.12mi
7677 Fairbanks Ct Hanover, MD 4.0 1.5 1761 $2,250 $1.28 4d 1 1.15mi
1447 Pangbourne Way Hanover, MD 4.0 3.5 1450 $2,800 $1.93 45d 1 1.16mi
1432 Pangbourne Way Hanover, MD 3.0 2.5 2176 $3,050 $1.40 19d 1 1.19mi
8001 Laketowne Ct Severn, MD 2.0–3.0 1.0–1.5 1014 $2,694 $2.66 0d 19 1.33mi
1739 Theale Way Hanover, MD 3.0 2.5 2104 $3,200 $1.52 6d 1 1.34mi
1739 Theale Way Hanover, MD 3.0 2.5 2104 $3,200 $1.52 0d 1 1.34mi
2109 Piney Branch Cir Hanover, MD 1.0–3.0 1.0–2.0 979 $3,577 $3.65 0d 40 1.34mi
1743 Theale Way Hanover, MD 3.0 2.5 2074 $3,250 $1.57 25d 1 1.34mi
7694 Dorchester Blvd Hanover, MD 2.0 1.0–2.0 855 $3,198 $3.74 0d 13 1.46mi
1806 Watch House Cir N Severn, MD 3.0 2.5 1758 $2,750 $1.56 46d 1 1.47mi

Listing history 22 events

  1. 2026-06-21
    days on market $99,000 Active 72 DOM
  2. 2026-06-19
    price $99,000 Active 69 DOM
  3. 2026-06-18
    days on market $100,000 Active 69 DOM
  4. 2026-06-17
    days on market $100,000 Active 68 DOM
  5. 2026-06-16
    days on market $100,000 Active 67 DOM
  6. 2026-06-15
    days on market $100,000 Active 66 DOM
  7. 2026-06-13
    days on market $100,000 Active 64 DOM
  8. 2026-06-09
    days on market $100,000 Active 60 DOM
  9. 2026-06-08
    days on market $100,000 Active 59 DOM
  10. 2026-06-07
    days on market $100,000 Active 58 DOM
  11. 2026-06-04
    days on market $100,000 Active 55 DOM
  12. 2026-06-03
    days on market $100,000 Active 54 DOM
  13. 2026-06-02
    days on market $100,000 Active 53 DOM
  14. 2026-06-01
    days on market $100,000 Active 52 DOM
  15. 2026-05-31
    days on market $100,000 Active 51 DOM
  16. 2026-04-10
    listed $100,000 Active 739-char remark
    Show marketing remark (739 chars)

    Welcome to 130 A Chesapeake Mobile Ct in Hanover, MD, a well kept 3 bedroom and 2 full bath manufactured home offering comfortable and convenient living. This home features a functional layout with a spacious kitchen that’s great for everyday cooking and gatherings. The primary bedroom includes its own full bathroom, giving you a private space to relax, while the additional bedrooms offer flexibility for family, guests, or a home office. Located in Anne Arundel County, you’re just minutes from Arundel Mills Mall, Live! Casino & Hotel Maryland, restaurants, shopping, and major highways, making it easy to get around and enjoy everything nearby. Don’t miss out on this affordable home in a convenient location!

  17. 2021-09-20
    historical
  18. 2021-05-12
    price $80,000
  19. 2021-05-12
    listed $80,000 Active
  20. 2021-04-06
    price $90,000
  21. 2021-04-06
    historical Active Under Contract
  22. 2021-03-01
    listed $80,000 Active

ⓘ 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
$33,936
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$2,715
− Management
−$2,715
− Depreciation
−$2,880
Taxable income
$18,101
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,344
After-tax cash flow
$14,256/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.

Condition & rehab AI · 6 photos

Good 75/100 Cosmetic rehab

This well-maintained and attractive manufactured home is move-in ready with good condition and minimal repairs needed. Potential buyers and renters will appreciate the updates that can be made to further enhance its value.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both New flooring in kitchen and bathrooms — Improves functionality and aesthetics
  • Both New kitchen appliances — Enhances functionality and aesthetics
  • Both New bathroom fixtures — Enhances functionality and aesthetics

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both New flooring in kitchen and bathrooms — Improves functionality and aesthetics
  • Both New kitchen appliances — Enhances functionality and aesthetics
  • Both New bathroom fixtures — Enhances functionality and aesthetics

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Anne Arundel County Public Schools
NCES district ID
2400060
Math proficiency
20% ▼ -21.00%
Reading proficiency
37% ▼ -13.00%
Median HH income
$87,880
Composite
28.52/100
National rank
#6733
State rank
#10 of 24 in MD

Livability — Severn

Score
70/100
State rank
#175
US rank
#7833

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Severn, MD
County
Anne Arundel County · 535,653 people
City population
37,118
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
24,268
Household income
$146,869
Rent vs Own
34.2% rent · 65.8% own
Severe rent burden
497.0

Population outlook (Anne Arundel County) Hauer SSP2

Today (2025)
617,384 people
By 2030
642,094 · +4.0%
By 2040
686,621 · +11.2%
By 2050
723,031 · +17.1%
By 2075
809,346 · +31.1%
By 2100
837,658 · +35.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 37% Black 31% Asian 15% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2% Dominican 1%
Common ancestry
Romanian 4% Slovak 3% Lithuanian 2%
Foreign-born
20% · Canada, South Korea, China
Languages at home
72% English-only · Spanish 8% Other Indo-European 5% Korean 4%

Political lean MEDSL · Anne Arundel

2024 margin
D (+13.9) · D 55.7% · R 41.7% · Other 2.6%
2008→2024 swing
+15.7pp toward D · 2008: -1.8pp · 2024: 13.9pp
All cycles
2024: D+13.9 2020: D+14.5 2016: D+0.7 2012: R+0.9 2008: R+1.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -131.77%
Current HPI
257.5612
Rent YoY
▲ 1.41%
Metro
Baltimore-Columbia-Towson, MD
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

+25.0% since first listed
7 events — show timeline
  • 2026-04-10 Listed $100,000 BRIGHT MLS
  • 2021-09-20 Listing Removed BRIGHT MLS
  • 2021-05-12 Price Changed $80,000 BRIGHT MLS
  • 2021-05-12 Listed $80,000 BRIGHT MLS
  • 2021-04-06 Price Changed $90,000 BRIGHT MLS
  • 2021-04-06 Contingent BRIGHT MLS
  • 2021-03-01 Listed $80,000 BRIGHT MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…