515 Capitol Heights Blvd · Capitol Heights, MD
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $755 – $1,403
Heat risk 7/10 · Major
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 24.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
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).
- Cash flow +13.1/30.0
- ARV discount +10.5/15.0
- Rent growth +4.0/5.0
- DSCR +3.9/10.0
- 1% rule +3.8/10.0
- Livability +3.6/5.0
- Condition / age +2.5/5.0
- Schools +1.7/10.0
- Appreciation +0.0/10.0
$330,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 515 Capitol Heights Blvd! This detached two-story home offers a private driveway, spacious yard, and a classic layout with plenty of opportunity to make it your own. The home features a traditional exterior with brick and siding, generous natural light, and flexible living spaces ideal for a variety of needs. Conveniently located near major commuter routes, public transportation, shopping, and dining, this property is perfect for buyers looking for space, accessibility, and long-term potential. Property is being sold as-is. Schedule your showing today and explore the possibilities.
Key facts
- 4,000 sq ft lot
- Built 1973
- Listed 106 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.5-bath single-family listed at $330k.
Deal economics
- At list price, monthly cash flow is $-10 ($-123/yr) — negative.
- To cash-flow at today's rent, offer at most $328k (0.5% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $292k (11.6% below list).
- Recommended offer: $292k (11.6% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 71/100 on livability (#155 in MD) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A; Watch: crime C-, amenities F, cost of living F.
- Prince George'S County Public Schools (suburban): math 8% / reading 24% proficiency, ranked #21 of 24 in MD (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
- Zoned schools: Capitol Heights Elementary (math 17% / reading 37%, grade F, #225 of 860 statewide, top 27%, 289 students, 61% FRL); Walker Mill Middle (math 8% / reading 36%, grade F, #125 of 225 statewide, top 58%, 693 students, 73% FRL); Central High (math 12% / reading 37%, grade F, #163 of 222 statewide, top 75%, 877 students, 74% FRL) — zoned schools average 69% FRL vs 53% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising fast (+5.9%/yr); 215 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,481 units permitted in Prince George's County in 2024 (0 in 5+ unit buildings).
- At $2,916/mo this rent would consume 46% of the median local household income ($76k/yr) (locally 1418% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
- Prince George's County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 106 days — a 9% lower offer ($300k) is reasonable based on typical stale-listing flexibility.
- 9 sale attempts since 25y ago; this cycle's ask has dropped $35k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: moderate wind risk, 24% chance of damaging wind over 30y; 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
- 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 106 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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 F-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 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
- 0.88% ✗
- Cap rate
- 6.26%
- Cash-on-cash
- -0.13%
- DSCR
- 0.99
- GRM
- 9.4
CMA / ARV
- ARV (median comp)
- $353,812
- List price
- $330,000
- Delta
- -6.73%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 5303 Cumberland St | 0.11mi | 3/2.0 | 1,656 (+6%) | 6mo | $245,000 | $148 | 78 |
| 607 Larchmont Ave | 0.21mi | 3/2.0 | 1,488 (-4%) | 6mo | $308,900 | $208 | 75 |
| 504 Capitol Heights Blvd | 0.04mi | 4/2.0 (+1) | 1,339 (-14%) | 1mo | $350,000 | $261 | 67 |
| 901 Nova Ave | 0.44mi | 3/2.0 | 1,664 (+7%) | 1mo | $200,000 | $120 | 65 |
| 5732 Bugler St | 0.50mi | 3/2.5 | 1,632 (+5%) | 2mo | $322,000 | $197 | 63 |
| 5917 Crown St | 0.69mi | 3/2.0 | 1,510 (-3%) | 4mo | $375,000 | $248 | 57 |
| 500 Suffolk Ave | 0.21mi | 4/2.5 (+1) | 1,386 (-11%) | 7mo | $225,000 | $162 | 57 |
| 916 Highview Dr | 0.34mi | 3/1.0 | 1,371 (-12%) | 8mo | $290,000 | $212 | 56 |
| 5817 Coolidge St | 0.68mi | 3/2.0 | 1,480 (-5%) | 7mo | $387,000 | $261 | 52 |
| 5404 Vergo Rd | 0.52mi | 4/3.5 (+1) | 1,680 (+8%) | 3mo | $500,000 | $298 | 47 |
| 1013 Kayak Ave | 0.69mi | 4/2.0 (+1) | 1,440 (-8%) | 2mo | $245,500 | $170 | 46 |
| 5231 Bass Pl SE | 0.68mi | 4/2.5 (+1) | 1,428 (-8%) | 3mo | $485,000 | $340 | 43 |
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 · 5.9% rent growth · sell at horizon
- IRR
- -13.3%
- Equity multiple
- 0.51×
- Total profit
- $-45,305
- Equity at exit
- $49,204
- IRR
- -0.3%
- Equity multiple
- 0.98×
- Total profit
- $-1,895
- Equity at exit
- $28,532
Cash invested: $92,400 (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 20743
- Rents YoY
- 5.9%
- Active inventory
- 215
- Price-to-rent
- 9.4×
Monthly cashflow live
- Estimated rent
- $2,916 high interval (Pro) →
- Mortgage (P&I)
- −$1,731
- Tax from tax record
- −$446 /mo · $5,350/yr
- Insurance
- −$138
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$612
- Net cashflow
- $-10
Break-even live
Sensitivity live
| Price | -10% $177 | -5% $83 | +0% $-10 | +5% $-104 | +10% $-197 |
|---|---|---|---|---|---|
| Rent | -10% $-241 | -5% $-125 | +0% $-10 | +5% $105 | +10% $220 |
| Rate | -1.0pp $156 | -0.5pp $74 | base $-10 | +0.5pp $-96 | +1.0pp $-183 |
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
- $82,500
- Closing costs
- $9,900
- 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 |
|---|---|---|---|---|---|---|---|---|
| 416 Topeka Ave Unit A Capitol Heights, MD | 3.0 | 2.0 | 1170 | $2,800 | $2.39 | 45d | 1 | 0.27mi |
| 5539 Central Ave SE Washington, DC | 3.0 | 2.0 | 1140 | $2,300 | $2.02 | 24d | 1 | 0.40mi |
| 5532 B St SE Washington, DC | 2.0 | 2.0 | 1188 | $2,800 | $2.36 | 26d | 1 | 0.40mi |
| 5401 Riba Ct Capitol Heights, MD | 4.0 | 3.0 | 1150 | $3,300 | $2.87 | 7d | 1 | 0.49mi |
| 113 56th St SE Washington, DC | 3.0 | 2.0 | 1764 | $3,000 | $1.70 | 13d | 1 | 0.50mi |
| 5401 Call Pl SE Washington, DC | 2.0–3.0 | 1.0 | 1094 | $2,626 | $2.40 | 3d | 2 | 0.53mi |
| 5404 Vergo Rd Capitol Heights, MD | 4.0 | 2.5 | 1680 | $3,500 | $2.08 | 45d | 1 | 0.54mi |
| 6340 Southern Ave NE Washington, DC | 4.0 | 2.0 | 1248 | $4,200 | $3.37 | 26d | 1 | 0.71mi |
| 5126 Call Pl SE Washington, DC | 2.0 | 1.5 | 1741 | $3,050 | $1.75 | 26d | 1 | 0.74mi |
| 1205 Mentor Ave Capitol Heights, MD | 3.0 | 1.0 | 1400 | $3,000 | $2.14 | 45d | 1 | 0.74mi |
| 5123 D St SE Washington, DC | 4.0 | 3.5 | 2000 | $3,995 | $2.00 | 0d | 1 | 0.75mi |
| 5115 Bass Pl SE Washington, DC | 3.0 | 2.5 | 2000 | $2,950 | $1.48 | 21d | 1 | 0.76mi |
| 323 62nd St NE Washington, DC | 1.0–3.0 | 1.0–2.0 | 908 | $2,435 | $2.68 | 26d | 1 | 0.76mi |
| 5347 Ames St NE Washington, DC | 3.0 | 2.0 | 1428 | $3,000 | $2.10 | 26d | 1 | 0.76mi |
| 5074 Central Ave SE Washington, DC | 4.0 | 2.0 | 1349 | $5,200 | $3.85 | 24d | 1 | 0.81mi |
| 431 61st St NE Washington, DC | 3.0 | 2.5 | 2151 | $4,500 | $2.09 | 26d | 1 | 0.87mi |
| 6308 Santo Pl Capitol Heights, MD | 3.0 | 2.5 | 2000 | $2,900 | $1.45 | 7d | 1 | 0.88mi |
| 6308 Santo Pl Capitol Heights, MD | 3.0 | 2.5 | 2000 | $2,900 | $1.45 | 45d | 1 | 0.88mi |
| 6801 James Farmer Way Capitol Heights, MD | 3.0 | 1.5 | 1512 | $2,150 | $1.42 | 20d | 1 | 0.88mi |
| 5020 Astor Pl SE Apt 3 Washington, DC | 2.0 | 1.0 | 1600 | $2,250 | $1.41 | 26d | 1 | 0.89mi |
| 6221 Addison Rd Capitol Heights, MD | 3.0 | 1.5 | 1554 | $3,000 | $1.93 | 20d | 1 | 0.89mi |
| 337 54th St NE Unit A Washington, DC | 3.0 | 1.5 | 1184 | $2,850 | $2.41 | 26d | 1 | 0.91mi |
| 5032 E Capitol St NE Washington, DC | 2.0 | 3.5 | 1775 | $2,950 | $1.66 | 14d | 1 | 0.93mi |
| 6313 Field St Capitol Heights, MD | 3.0 | 2.0 | 1700 | $2,250 | $1.32 | 20d | 1 | 0.96mi |
| 5037 Benning Rd SE Washington, DC | 3.0 | 2.0 | 1184 | $3,100 | $2.62 | 26d | 1 | 1.02mi |
| 1193 46th Pl SE Washington, DC | 3.0 | 1.0 | 1056 | $3,200 | $3.03 | 26d | 1 | 1.05mi |
| 522 70th St Capitol Heights, MD | 4.0 | 1.5 | 1840 | $3,000 | $1.63 | 5d | 1 | 1.06mi |
| 522 70th St Capitol Heights, MD | 4.0 | 1.5 | 1820 | $3,000 | $1.65 | 45d | 1 | 1.06mi |
| 4648 Hillside Rd SE Apt 1 Washington, DC | 4.0 | 2.0 | 1389 | $4,200 | $3.02 | 26d | 1 | 1.07mi |
| 5225 Marlboro Pike Capitol Heights, MD | 2.0–4.0 | 1.0–2.0 | 1050 | $2,038 | $1.94 | 3d | 3 | 1.09mi |
| 4632 Hillside Rd SE Unit 1 Washington, DC | 4.0 | 2.0 | 1222 | $3,000 | $2.45 | 26d | 1 | 1.10mi |
| 4686 A St SE Washington, DC | 4.0 | 3.0 | 1181 | $3,500 | $2.96 | 9d | 1 | 1.12mi |
| 1634 Brooksquare Dr Capitol Heights, MD | 3.0 | 1.5 | 1317 | $2,250 | $1.71 | 7d | 1 | 1.17mi |
| 716 55th St NE Unit 1 Washington, DC | 2.0 | 2.0 | 1100 | $2,200 | $2.00 | 21d | 1 | 1.19mi |
| 809 Eastern Ave Fairmount Heights, MD | 3.0 | 2.0 | 1246 | $2,400 | $1.93 | 7d | 1 | 1.23mi |
| 5501 Jay St NE Washington, DC | 4.0 | 3.0 | 1848 | $3,300 | $1.79 | 26d | 1 | 1.23mi |
| 4724 Blaine St NE Washington, DC | 3.0 | 2.0 | 1152 | $3,085 | $2.68 | 3d | 1 | 1.25mi |
| 818 Balsamtree Pl Capitol Heights, MD | 4.0 | 1.5 | 1102 | $2,275 | $2.06 | 7d | 1 | 1.29mi |
| 4930 Eads Pl NE Washington, DC | 3.0 | 1.5 | 1054 | $2,400 | $2.28 | 26d | 1 | 1.29mi |
| 4601 Pistachio Ln Capitol Heights, MD | 3.0 | 2.5 | 1376 | $2,795 | $2.03 | 18d | 1 | 1.31mi |
Listing history 35 events
-
2026-06-02status $330,000 Pending 106 DOM
-
2026-06-01days on market $330,000 Active 106 DOM
-
2026-05-31days on market $330,000 Active 105 DOM
-
2026-05-19status Active 599-char remark
Show marketing remark (599 chars)
Welcome to 515 Capitol Heights Blvd! This detached two-story home offers a private driveway, spacious yard, and a classic layout with plenty of opportunity to make it your own. The home features a traditional exterior with brick and siding, generous natural light, and flexible living spaces ideal for a variety of needs. Conveniently located near major commuter routes, public transportation, shopping, and dining, this property is perfect for buyers looking for space, accessibility, and long-term potential. Property is being sold as-is. Schedule your showing today and explore the possibilities.
-
2026-05-14status Pending 599-char remark
Show marketing remark (599 chars)
Welcome to 515 Capitol Heights Blvd! This detached two-story home offers a private driveway, spacious yard, and a classic layout with plenty of opportunity to make it your own. The home features a traditional exterior with brick and siding, generous natural light, and flexible living spaces ideal for a variety of needs. Conveniently located near major commuter routes, public transportation, shopping, and dining, this property is perfect for buyers looking for space, accessibility, and long-term potential. Property is being sold as-is. Schedule your showing today and explore the possibilities.
-
2026-03-30price $349,900 599-char remark
Show marketing remark (599 chars)
Welcome to 515 Capitol Heights Blvd! This detached two-story home offers a private driveway, spacious yard, and a classic layout with plenty of opportunity to make it your own. The home features a traditional exterior with brick and siding, generous natural light, and flexible living spaces ideal for a variety of needs. Conveniently located near major commuter routes, public transportation, shopping, and dining, this property is perfect for buyers looking for space, accessibility, and long-term potential. Property is being sold as-is. Schedule your showing today and explore the possibilities.
-
2026-03-16price $359,000 599-char remark
Show marketing remark (599 chars)
Welcome to 515 Capitol Heights Blvd! This detached two-story home offers a private driveway, spacious yard, and a classic layout with plenty of opportunity to make it your own. The home features a traditional exterior with brick and siding, generous natural light, and flexible living spaces ideal for a variety of needs. Conveniently located near major commuter routes, public transportation, shopping, and dining, this property is perfect for buyers looking for space, accessibility, and long-term potential. Property is being sold as-is. Schedule your showing today and explore the possibilities.
-
2026-02-10$365,490 Active 599-char remark
Show marketing remark (599 chars)
Welcome to 515 Capitol Heights Blvd! This detached two-story home offers a private driveway, spacious yard, and a classic layout with plenty of opportunity to make it your own. The home features a traditional exterior with brick and siding, generous natural light, and flexible living spaces ideal for a variety of needs. Conveniently located near major commuter routes, public transportation, shopping, and dining, this property is perfect for buyers looking for space, accessibility, and long-term potential. Property is being sold as-is. Schedule your showing today and explore the possibilities.
-
2026-02-01historical $365,490 599-char remark
Show marketing remark (599 chars)
Welcome to 515 Capitol Heights Blvd! This detached two-story home offers a private driveway, spacious yard, and a classic layout with plenty of opportunity to make it your own. The home features a traditional exterior with brick and siding, generous natural light, and flexible living spaces ideal for a variety of needs. Conveniently located near major commuter routes, public transportation, shopping, and dining, this property is perfect for buyers looking for space, accessibility, and long-term potential. Property is being sold as-is. Schedule your showing today and explore the possibilities.
-
2023-12-19historical $1,350
-
2023-12-15$1,350
-
2022-07-29soldstatus $325,000 Closed 455-char remark
Show marketing remark (455 chars)
Welcome home! Come and see this 3 bedroom/1.5 bathroom dwelling in Capitol Heights, MD. There are sparkling hardwood floors throughout the home, and a remodeled kitchen. Catch some sun rays on the deck, and enjoy space for gatherings and relaxation in the spacious backyard. You be won't be far from shopping and entertainment, such as The Boulevard at the Capital Centre and Fed Ex Field stadium. Make your move before this house is someone else's home!
-
2022-06-16status Pending 455-char remark
Show marketing remark (455 chars)
Welcome home! Come and see this 3 bedroom/1.5 bathroom dwelling in Capitol Heights, MD. There are sparkling hardwood floors throughout the home, and a remodeled kitchen. Catch some sun rays on the deck, and enjoy space for gatherings and relaxation in the spacious backyard. You be won't be far from shopping and entertainment, such as The Boulevard at the Capital Centre and Fed Ex Field stadium. Make your move before this house is someone else's home!
-
2022-06-14historical 455-char remark
Show marketing remark (455 chars)
Welcome home! Come and see this 3 bedroom/1.5 bathroom dwelling in Capitol Heights, MD. There are sparkling hardwood floors throughout the home, and a remodeled kitchen. Catch some sun rays on the deck, and enjoy space for gatherings and relaxation in the spacious backyard. You be won't be far from shopping and entertainment, such as The Boulevard at the Capital Centre and Fed Ex Field stadium. Make your move before this house is someone else's home!
-
2022-06-10$300,000 Active 455-char remark
Show marketing remark (455 chars)
Welcome home! Come and see this 3 bedroom/1.5 bathroom dwelling in Capitol Heights, MD. There are sparkling hardwood floors throughout the home, and a remodeled kitchen. Catch some sun rays on the deck, and enjoy space for gatherings and relaxation in the spacious backyard. You be won't be far from shopping and entertainment, such as The Boulevard at the Capital Centre and Fed Ex Field stadium. Make your move before this house is someone else's home!
-
2013-09-10soldstatus $202,000
-
2013-08-16soldstatus $202,000 Sold
-
2013-08-16soldstatus $202,000
-
2013-08-07price $202,000
-
2013-06-30status Contingent (No Kick Out)
-
2013-06-30historical
-
2013-06-27historical Temporarily Off-Market
-
2013-06-19$199,900 Active
-
2013-06-19$202,000
-
2013-04-02soldstatus $72,168
-
2013-04-02soldstatus $72,168 Sold
-
2013-02-14status Contract
-
2013-02-13historical
-
2013-01-26$59,900 Active
-
2013-01-26$59,900
-
2002-01-04soldstatus $102,650
-
2001-12-06soldstatus $102,650
-
2001-10-20historical
-
2001-07-23$99,900
-
1973-03-08soldstatus $24,000
ⓘ 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
- $5,350 · $446/mo
- Projected year-2 tax
- $5,350 · $446/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 7/10 Severe 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
- Wind 5/10 Major 24% chance of damaging wind over 30 yrs
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
- $34,993
- − Mortgage interest
- −$18,485
- − Property taxes
- −$5,350
- − Insurance
- −$1,650
- − Repairs & maintenance
- −$2,799
- − Management
- −$2,799
- − Depreciation
- −$9,600
- Taxable loss
- −$5,691
- Est. tax savings @ 24.0%
- +$1,366
- After-tax cash flow
- $1,243/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
- Prince George'S County Public Schools
- NCES district ID
- 2400510
- Math proficiency
- 8% ▼ -11.00%
- Reading proficiency
- 24% ▼ -9.00%
- Median HH income
- $73,967
- Composite
- 16.82/100
- National rank
- #9151
- State rank
- #21 of 24 in MD
Livability — Capitol Heights
- Score
- 71/100
- State rank
- #155
- US rank
- #6934
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Capitol Heights, MD
- County
- Prince Georges County · 919,866 people
- City population
- 41,093
- Metro
- Washington-Arlington-Alexandria, DC-VA-MD-WV
- Population (ZIP)
- 41,093
- Household income
- $76,466
- Rent vs Own
- Severe rent burden
- 1418.0
Population outlook (Prince George's County) Hauer SSP2
- Today (2025)
- 1,005,426 people
- By 2030
- 1,048,416 · +4.3%
- By 2040
- 1,123,425 · +11.7%
- By 2050
- 1,183,220 · +17.7%
- By 2075
- 1,306,202 · +29.9%
- By 2100
- 1,408,179 · +40.1%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (78%)
- Race & ethnicity
- Black 78% Hispanic / Latino 16% Two or more races 4% White 3% Asian 1%
- Hispanic origin (detail)
- Mexican 2% Puerto Rican 2%
- Foreign-born
- 16% · Canada
- Languages at home
- 81% English-only · Spanish 13% French/Haitian/Cajun 1%
Political lean MEDSL · Prince George's
- 2024 margin
- Solid D (+75.2) · D 86.3% · R 11.2% · Other 2.5%
- 2008→2024 swing
- -3.3pp toward R · 2008: 78.5pp · 2024: 75.2pp
- All cycles
- 2024: D+75.2 2020: D+80.5 2016: D+81.0 2012: D+80.9 2008: D+78.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -311.97%
- Current HPI
- 335.5152
- Rent YoY
- ▲ 5.90%
- 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
+1357.9% since first listed32 events — show timeline
- 2026-05-19 Relisted — BRIGHT MLS
- 2026-05-14 Pending — BRIGHT MLS
- 2026-03-30 Price Changed $349,900 BRIGHT MLS
- 2026-03-16 Price Changed $359,000 BRIGHT MLS
- 2026-02-10 Listed $365,490 BRIGHT MLS
- 2026-02-01 Coming Soon $365,490 BRIGHT MLS
- 2023-12-19 Rental Removed $1,350 ONSITEPROPERTYMANAGER
- 2023-12-15 Listed for Rent $1,350 ONSITEPROPERTYMANAGER
- 2022-07-29 Sold (MLS) $325,000 BRIGHT MLS
- 2022-06-16 Pending — BRIGHT MLS
- 2022-06-14 Listing Removed — BRIGHT MLS
- 2022-06-10 Listed $300,000 BRIGHT MLS
- 2013-09-10 Sold (Public Records) $202,000 Public Records
- 2013-08-16 Sold (MLS) $202,000 BRIGHT MLS
- 2013-08-16 Sold (MLS) $202,000 MRIS
- 2013-08-07 Price Changed $202,000 MRIS
- 2013-06-30 Pending — MRIS
- 2013-06-30 Listing Removed — BRIGHT MLS
- 2013-06-27 Delisted — MRIS
- 2013-06-19 Listed $199,900 MRIS
- 2013-06-19 Listed $202,000 BRIGHT MLS
- 2013-04-02 Sold (MLS) $72,168 MRIS
- 2013-04-02 Sold (MLS) $72,168 BRIGHT MLS
- 2013-02-14 Pending — MRIS
- 2013-02-13 Listing Removed — BRIGHT MLS
- 2013-01-26 Listed $59,900 MRIS
- 2013-01-26 Listed $59,900 BRIGHT MLS
- 2002-01-04 Sold (Public Records) $102,650 Public Records
- 2001-12-06 Sold (MLS) $102,650 MRIS
- 2001-10-20 Delisted — MRIS
- 2001-07-23 Listed $99,900 MRIS
- 1973-03-08 Sold (Public Records) $24,000 Public Records
Property tax history
+7.1%/yrLatest (2025): $5,350 · -2.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…