CashFlowRE
Sign in Sign up
7985 Scotts Manor Ct
D Composite 43.87
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 +14.0/30.0
  • ARV discount +9.7/15.0
  • DSCR +4.2/10.0
  • Livability +3.6/5.0
  • 1% rule +3.5/10.0
  • Rent growth +3.5/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,900

7985 Scotts Manor Ct · Glen Burnie, MD 21061
4 bd · 1.5 ba · 1,376 sqft · Townhouse public records · 7 Days on market
Built 1976 6,826 sqft lot Est $315k · at est.

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

Listing remarks

Welcome to 7985 Scotts Manor Ct in Glen Burnie a spacious semi-detached home located in the established Highlands community offering comfort, functionality, and great potential. This home features generous living areas, a functional layout, and a finished lower level that provides additional flexible living space perfect for a recreation room, home office, or guest area. The property also offers a sizeable lot with outdoor potential and convenient off-street parking. Highlights Include: Finished basement for added living space Spacious layout with great natural flow Public water and sewer Convenient location near shopping, dining, schools, and commuter routes Whether you’re a first-ti

Key facts

  • Sizeable lot
  • Convenient location
  • Off-street parking

Tags

FINISHED LOWER LEVELSIZEABLE LOTOFF-STREET PARKINGCONVENIENT LOCATION

Property features AI

Finance

  • Other: Fee simple ownership

Exterior

  • Parking: Driveway parking (2 spaces); Total of 2 garage/parking spaces
  • Utilities: Public water; Public sewer; Electric hot water; Cable TV available; Propane - community
  • Home design: Semi-detached; Below-grade finished area present
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Rear fencing; Patio; Shed

Interior

  • Kitchen: Dishwasher; Electric oven/range; Refrigerator; Stainless steel appliances; Water heater
  • Bedrooms: Two bedrooms on the main level; Two bedrooms on the lower level
  • Flooring: Carpet; Vinyl
  • Bathrooms: One full bathroom; One half bathroom on the lower level
  • Heating & cooling: Forced air heating (oil-fired); Central air conditioning (electric)
  • Interior features: Combination dining and living area; Tub/shower
  • Laundry & utility: Washer and dryer; Laundry on the main floor

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 4-bed/1.5-bath townhouse listed at $300k.

Deal economics

  • At list price, monthly cash flow is $38 ($459/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 $256k (14.6% below list).
  • Recommended offer: $256k (14.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.4% in Glen Burnie — 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 72/100 on livability (#135 in MD) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: cost of living C-, crime F, amenities 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: Southgate Elementary (math 12% / reading 18%, grade F, #451 of 860 statewide, top 54%, 697 students, 59% FRL); Old Mill Middle North (math 9% / reading 35%, grade F, #125 of 225 statewide, top 58%, 960 students, 61% FRL); Old Mill High (math 38% / reading 62%, grade D+, #106 of 222 statewide, top 48%, 2,445 students, 48% FRL) — zoned schools average 56% FRL vs 25% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.9%/yr); 142 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,303 units permitted in Anne Arundel County in 2024 (299 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($88k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $256,211 (14.6% below list)

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.85%
Cap rate
6.45%
Cash-on-cash
0.55%
DSCR
1.02
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$315,104
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7989 Scotts Manor Ct 0.02mi 3/2.0 (-1) 1,376 (0%) 6mo $315,000 $229 87
7990 Rodman Ct 0.03mi 4/2.0 1,513 (+10%) 0mo $335,000 $221 80
223 Highlander Dr 0.07mi 4/2.0 1,468 (+7%) 11mo $378,500 $258 75
7911 Foxbridge Dr 0.30mi 3/1.5 (-1) 1,460 (+6%) 0mo $375,000 $257 71
457 Cornell Ct 0.72mi 3/1.5 (-1) 1,440 (+5%) 3mo $290,000 $201 51
7978 Oakwood Rd 0.42mi 3/2.5 (-1) 1,264 (-8%) 12mo $365,000 $289 48
236 Michele Cir 0.58mi 3/1.5 (-1) 1,500 (+9%) 9mo $270,000 $180 45
228 Nathan Way 0.70mi 3/2.5 (-1) 1,280 (-7%) 5mo $325,000 $254 43
268 Glenda Ct 0.59mi 3/1.5 (-1) 1,580 (+15%) 6mo $307,500 $195 38
218 Rebecca Ann Ct 0.69mi 3/2.5 (-1) 1,280 (-7%) 13mo $340,512 $266 36
230 Glenda Ct 0.64mi 3/2.0 (-1) 1,580 (+15%) 10mo $355,000 $225 30
266 Nathan Way 0.70mi 3/2.5 (-1) 1,580 (+15%) 7mo $325,000 $206 28

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 · 3.87% rent growth · sell at horizon

5-year hold
IRR
-14.5%
Equity multiple
0.48×
Total profit
$-43,914
Equity at exit
$44,716
10-year hold
IRR
-4.5%
Equity multiple
0.69×
Total profit
$-25,714
Equity at exit
$25,930

Cash invested: $83,972 (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 21061

Rents YoY
3.9%
Active inventory
142
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,562 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$288 /mo · $3,458/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$538
Net cashflow
$38

Break-even live

Break-even rent $2,514
Max offer price $299,900
Occupancy floor 94%

Sensitivity live

Price -10% $208 -5% $123 +0% $38 +5% $-47 +10% $-132
Rent -10% $-164 -5% $-63 +0% $38 +5% $139 +10% $241
Rate -1.0pp $189 -0.5pp $115 base $38 +0.5pp $-39 +1.0pp $-119

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
$74,975
Closing costs
$8,997
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.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
225 Foxmanor Ln Glen Burnie, MD 3.0 2.5 1690 $2,900 $1.72 45d 1 0.23mi
7810 Foxcove Ct Glen Burnie, MD 3.0 2.0 1580 $2,500 $1.58 6d 1 0.28mi
210 Michele Cir Millersville, MD 3.0 2.5 1820 $2,595 $1.43 16d 1 0.64mi
204 Michele Cir Millersville, MD 3.0 3.0 1680 $2,600 $1.55 45d 1 0.65mi
462 Norvelle Ct Glen Burnie, MD 3.0 1.5 1280 $2,209 $1.73 25d 1 0.84mi
7847 Americana Cir Glen Burnie, MD 1.0–3.0 1.0–2.0 891 $2,149 $2.41 0d 15 0.85mi
1229 Crawford Dr Glen Burnie, MD 3.0 2.0 1656 $2,950 $1.78 25d 1 1.09mi
8096 Crainmont Dr Glen Burnie, MD 2.0–3.0 1.0–2.5 1062 $2,575 $2.42 0d 24 1.29mi
602 Milldam Ct Millersville, MD 1.0–3.0 1.0–1.5 943 $2,228 $2.36 0d 18 1.32mi
551 Short Curve Rd Glen Burnie, MD 3.0 1.5 1174 $2,550 $2.17 25d 1 1.34mi
8034 Greenleaf Ter Glen Burnie, MD 1.0–3.0 1.0–1.5 892 $2,190 $2.46 0d 47 1.44mi
124 Louise Ter Glen Burnie, MD 4.0 2.0 1848 $2,300 $1.24 45d 1 1.50mi

Listing history 7 events

  1. 2026-06-07
    statusdays on market $299,900 Pending 7 DOM
  2. 2026-06-04
    days on market $299,900 Active 6 DOM
  3. 2026-06-03
    days on market $299,900 Active 5 DOM
  4. 2026-06-02
    days on market $299,900 Active 4 DOM
  5. 2026-06-01
    days on market $299,900 Active 3 DOM
  6. 2026-05-31
    days on market $299,900 Active 2 DOM
  7. 2026-05-29
    listed $299,900 Active

ⓘ 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
$3,458 · $288/mo
Projected year-2 tax
$3,458 · $288/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 8/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$30,745
− Mortgage interest
−$16,799
− Property taxes
−$3,458
− Insurance
−$1,500
− Repairs & maintenance
−$2,460
− Management
−$2,460
− Depreciation
−$8,724
Taxable loss
−$4,655
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,117
After-tax cash flow
$1,576/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 — Glen Burnie

Score
72/100
State rank
#135
US rank
#5815

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glen Burnie, MD
County
Anne Arundel County · 535,653 people
City population
96,960
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
57,230
Household income
$87,751
Rent vs Own
43.7% rent · 56.3% own
Severe rent burden
2134.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 50% Black 26% Hispanic / Latino 11% Two or more races 10% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Romanian 3% Lithuanian 1% Slovak 1%
Foreign-born
12% · Canada, Dominican Republic
Languages at home
84% English-only · Spanish 9% Tagalog/Filipino 2% Other Indo-European 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
▼ -341.00%
Current HPI
300.196
Rent YoY
▲ 3.87%
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

1 event — show timeline
  • 2026-05-29 Listed $299,900 BRIGHT MLS

Property tax history

+3.0%/yr

Latest (2025): $3,458 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…