CashFlowRE
Sign in Sign up
438 Sarah Anne Dr
C+ Composite 60.95
Why this score? — see what drove the C+ 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
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$110,000

438 Sarah Anne Dr · Marlboro Meadows, MD 20711
2 bd · 2.0 ba · 1,066 sqft · Manufactured · 35 Days on market
Built 1995 3,000 sqft lot $103/sqft · 36% above area Est $81k · 36% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Buy a Home for Less then the Cost to Rent! Nice 2 BR, 2 Full Bath Singlewide in Sought After Boones Estates! Open Floor Plan w/ Big Eatin Kitchen. Plenty of Cabinets and Countertops Including an Island w/ Breakfast Bar. Large Master Bedroom w. Full Bath and Garden Soaking Tub. Outside you Have a Big Custom Sundeck and Secure Storage Shed. Community Swimming Pool! Don't Delay this One Won't Last.

Key facts

  • Remodeled
  • Open layout
  • Basketball court

Tags

REMODELEDMODERN FINISHESOPEN LAYOUTCOMMUNITY TENNIS COURTBASKETBALL COURTPLAYGROUND

Property features AI

Finance

  • Other: Ownership is subject to ground rent
  • Financial info: Ground rent exists and is paid monthly
  • HOA & community: Community amenities include tennis courts; HOA/association covers recreation facilities, road maintenance, sewer, snow removal, trash, and water

Exterior

  • Parking: Off-street parking
  • Utilities: Public sewer; Shared well water; Cable TV available
  • Home design: Manufactured home; Estimated year built
  • Construction: Aluminum siding; Asphalt roof; Crawl space foundation; Screens on windows
  • Exterior features: Level entry to main level; Above-grade structures

Interior

  • Kitchen: Electric oven/range; Exhaust fan
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Heat pump heating; Central air conditioning; Electric heating and cooling; Electric hot water
  • Interior features: Breakfast area; Family room open to the kitchen; Window treatments; Master bathroom; Whirlpool/hot tub; Open floor plan; Cathedral ceilings; Paneled walls
  • Laundry & utility: Washer; Dryer; Dedicated laundry room

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/2.0-bath manufactured listed at $110k.

Deal economics

  • At list price, monthly cash flow is $676 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.7% vs local median 9.1% in Marlboro Meadows — 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 62/100 on livability (#327 in MD) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: amenities F, commute F, cost of living D-.
  • 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: Traceys Elementary (math 13% / reading 15%, grade F, #513 of 860 statewide, top 60%, 437 students, 60% FRL); Southern Middle (math 8% / reading 39%, grade F, #118 of 225 statewide, top 54%, 755 students, 45% FRL); Southern High (math 52% / reading 73%, grade B-, #62 of 222 statewide, top 29%, 1,066 students, 40% FRL) — zoned schools average 48% FRL vs 25% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 50 active listings in the ZIP; 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 $761 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 + 3.0% rent growth), your $31k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 27y 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 $110k implies a 309% gain — meaningful room to come down on a strong offer.
Recommended offer $106,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.65%
Cap rate
13.66%
Cash-on-cash
26.33%
DSCR
2.17
GRM
5.0

CMA / ARV

ARV (median comp)
$80,939
List price
$110,000
Delta
35.90%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
20.1%
Equity multiple
1.82×
Total profit
$25,240
Equity at exit
$16,401
10-year hold
IRR
28.4%
Equity multiple
3.52×
Total profit
$77,506
Equity at exit
$9,511

Cash invested: $30,800 (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 20711

Active inventory
50
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,818 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$676

Break-even live

Break-even rent $962
Max offer price $110,000
Occupancy floor 58%

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
$27,500
Closing costs
$3,300
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. 2026-06-18
    days on market $110,000 Active 35 DOM
  2. 2026-06-17
    days on market $110,000 Active 34 DOM
  3. 2026-06-16
    days on market $110,000 Active 33 DOM
  4. 2026-06-15
    days on market $110,000 Active 32 DOM
  5. 2026-06-13
    days on market $110,000 Active 30 DOM
  6. 2026-06-09
    days on market $110,000 Active 26 DOM
  7. 2026-06-08
    days on market $110,000 Active 25 DOM
  8. 2026-06-07
    days on market $110,000 Active 24 DOM
  9. 2026-06-04
    days on market $110,000 Active 21 DOM
  10. 2026-06-03
    days on market $110,000 Active 20 DOM
  11. 2026-06-02
    days on market $110,000 Active 19 DOM
  12. 2026-06-01
    days on market $110,000 Active 18 DOM
  13. 2026-05-31
    days on market $110,000 Active 17 DOM
  14. 2026-05-14
    listed $115,000 Active 575-char remark
  15. 2016-06-11
    historical 399-char remark
    Show marketing remark (399 chars)

    Buy a Home for Less then the Cost to Rent! Nice 2 BR, 2 Full Bath Singlewide in Sought After Boones Estates! Open Floor Plan w/ Big Eatin Kitchen. Plenty of Cabinets and Countertops Including an Island w/ Breakfast Bar. Large Master Bedroom w. Full Bath and Garden Soaking Tub. Outside you Have a Big Custom Sundeck and Secure Storage Shed. Community Swimming Pool! Don't Delay this One Won't Last.

  16. 2016-06-11
    historical
    Show marketing remark (399 chars)

    Buy a Home for Less then the Cost to Rent! Nice 2 BR, 2 Full Bath Singlewide in Sought After Boones Estates! Open Floor Plan w/ Big Eatin Kitchen. Plenty of Cabinets and Countertops Including an Island w/ Breakfast Bar. Large Master Bedroom w. Full Bath and Garden Soaking Tub. Outside you Have a Big Custom Sundeck and Secure Storage Shed. Community Swimming Pool! Don't Delay this One Won't Last.

  17. 2016-06-10
    soldstatus $26,900 Sold 399-char remark
    Show marketing remark (399 chars)

    Buy a Home for Less then the Cost to Rent! Nice 2 BR, 2 Full Bath Singlewide in Sought After Boones Estates! Open Floor Plan w/ Big Eatin Kitchen. Plenty of Cabinets and Countertops Including an Island w/ Breakfast Bar. Large Master Bedroom w. Full Bath and Garden Soaking Tub. Outside you Have a Big Custom Sundeck and Secure Storage Shed. Community Swimming Pool! Don't Delay this One Won't Last.

  18. 2016-06-10
    soldstatus $26,900
    Show marketing remark (399 chars)

    Buy a Home for Less then the Cost to Rent! Nice 2 BR, 2 Full Bath Singlewide in Sought After Boones Estates! Open Floor Plan w/ Big Eatin Kitchen. Plenty of Cabinets and Countertops Including an Island w/ Breakfast Bar. Large Master Bedroom w. Full Bath and Garden Soaking Tub. Outside you Have a Big Custom Sundeck and Secure Storage Shed. Community Swimming Pool! Don't Delay this One Won't Last.

  19. 2016-04-30
    status Contract 399-char remark
    Show marketing remark (399 chars)

    Buy a Home for Less then the Cost to Rent! Nice 2 BR, 2 Full Bath Singlewide in Sought After Boones Estates! Open Floor Plan w/ Big Eatin Kitchen. Plenty of Cabinets and Countertops Including an Island w/ Breakfast Bar. Large Master Bedroom w. Full Bath and Garden Soaking Tub. Outside you Have a Big Custom Sundeck and Secure Storage Shed. Community Swimming Pool! Don't Delay this One Won't Last.

  20. 2016-04-21
    listed $26,900 Active 399-char remark
    Show marketing remark (399 chars)

    Buy a Home for Less then the Cost to Rent! Nice 2 BR, 2 Full Bath Singlewide in Sought After Boones Estates! Open Floor Plan w/ Big Eatin Kitchen. Plenty of Cabinets and Countertops Including an Island w/ Breakfast Bar. Large Master Bedroom w. Full Bath and Garden Soaking Tub. Outside you Have a Big Custom Sundeck and Secure Storage Shed. Community Swimming Pool! Don't Delay this One Won't Last.

  21. 2016-04-21
    listed $26,900
    Show marketing remark (399 chars)

    Buy a Home for Less then the Cost to Rent! Nice 2 BR, 2 Full Bath Singlewide in Sought After Boones Estates! Open Floor Plan w/ Big Eatin Kitchen. Plenty of Cabinets and Countertops Including an Island w/ Breakfast Bar. Large Master Bedroom w. Full Bath and Garden Soaking Tub. Outside you Have a Big Custom Sundeck and Secure Storage Shed. Community Swimming Pool! Don't Delay this One Won't Last.

  22. 2000-11-21
    soldstatus $25,000
  23. 2000-11-03
    historical
  24. 2000-07-03
    listed $27,000
  25. 1999-08-21
    historical
  26. 1999-08-08
    listed

ⓘ 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
$21,811
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,745
− Management
−$1,745
− Depreciation
−$3,200
Taxable income
$6,760
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,622
After-tax cash flow
$6,486/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
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 — Marlboro Meadows

Score
62/100
State rank
#327
US rank
#17129

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
7,629

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 24% Two or more races 12% Black 11%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Portuguese 3% Scotch-Irish 2% Italian 1%
Foreign-born
10% · Canada
Languages at home
86% English-only · Spanish 10% Other Asian/Pacific 2%

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
▼ -131.12%
Current HPI
232.1067
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

+307.4% since first listed
14 events — show timeline
  • 2026-05-27 Price Changed $110,000 BRIGHT MLS
  • 2026-05-14 Listed $115,000 BRIGHT MLS
  • 2016-06-11 Delisted MRIS
  • 2016-06-11 Listing Removed BRIGHT MLS
  • 2016-06-10 Sold (MLS) $26,900 BRIGHT MLS
  • 2016-06-10 Sold (MLS) $26,900 MRIS
  • 2016-04-30 Pending MRIS
  • 2016-04-21 Listed $26,900 MRIS
  • 2016-04-21 Listed $26,900 BRIGHT MLS
  • 2000-11-21 Sold (MLS) $25,000 MRIS
  • 2000-11-03 Delisted MRIS
  • 2000-07-03 Listed $27,000 MRIS
  • 1999-08-21 Delisted MRIS
  • 1999-08-08 Listed MRIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…