711 6th St · Pocomoke City, 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 2/10 · Minimal
- Est. fire insurance / yr
- $755 – $1,403
Heat risk 8/10 · Major
- Hot days now (above 102°F)
- 7 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 8/10 · Major
- Chance of severe wind over 30 yrs
- 80.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Livability +3.6/5.0
- Schools +3.3/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$75,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Looking for your next investment or a home with great potential? This 2-bedroom, 1-bath gem is waiting for the right buyer to bring it back to life. With a spacious lot, this property offers ample opportunity for customization. Whether you're an investor or someone seeking a project, this home could be the perfect canvas. Don't miss this diamond in the rough! Home is being sold As Is.
Key facts
- Diamond in the rough
- Spacious lot
- Ample opportunity
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $75k.
Deal economics
- At list price, monthly cash flow is $746 ($9k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $75k).
- Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
- Cap rate 18.2% vs local median 5.6% in Pocomoke City — 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 (#157 in MD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A-; Watch: employment D+, crime F, amenities F.
- Worcester County Public Schools (town): math 30% / reading 44% proficiency, ranked #6 of 24 in MD (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 69 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 354 units permitted in Worcester County in 2024 (6 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
- Worcester County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
- At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- It's been on market 614 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 614 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1900 — 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.
- 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?
- 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
- 2.08% ✓
- Cap rate
- 18.24%
- Cash-on-cash
- 42.66%
- DSCR
- 2.90
- GRM
- 4.0
CMA / ARV
- ARV (median comp)
- $129,235
- List price
- $75,000
- Delta
- -41.97%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 206 8th St | 0.27mi | 2/1.0 | 996 (-1%) | 1mo | $110,000 | $110 | 84 |
| 603 Laurel | 0.09mi | 3/1.0 (+1) | 984 (-2%) | 16mo | $89,990 | $91 | 73 |
| 109 8th St | 0.52mi | 3/1.0 (+1) | 1,012 (+0%) | 7mo | $125,000 | $124 | 64 |
| 804 4th St | 0.18mi | 3/1.0 (+1) | 984 (-2%) | 22mo | $155,000 | $158 | 64 |
| 503 Cedar St | 0.14mi | 3/1.0 (+1) | 1,092 (+8%) | 14mo | $185,500 | $170 | 63 |
| 107 8th St | 0.52mi | 2/1.0 | 1,012 (+0%) | 15mo | $150,000 | $148 | 62 |
| 707 9th St | 0.25mi | 3/1.0 (+1) | 960 (-5%) | 22mo | $205,000 | $214 | 58 |
| 600 Laurel St | 0.08mi | 3/1.0 (+1) | 1,145 (+14%) | 16mo | $150,000 | $131 | 55 |
| 619 Oxford St | 0.39mi | 3/2.0 (+1) | 1,080 (+7%) | 7mo | $190,000 | $176 | 55 |
| 117 Oak St | 0.27mi | 3/2.0 (+1) | 1,120 (+11%) | 7mo | $200,000 | $179 | 54 |
| 907 Walnut St | 0.33mi | 2/1.0 | 1,151 (+14%) | 18mo | $205,000 | $178 | 46 |
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 · 3.0% rent growth · sell at horizon
- IRR
- 39.4%
- Equity multiple
- 2.69×
- Total profit
- $35,393
- Equity at exit
- $11,183
- IRR
- 45.8%
- Equity multiple
- 5.38×
- Total profit
- $92,050
- Equity at exit
- $6,485
Cash invested: $21,000 (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 21851
- Home prices YoY
- -4.0%
- Active inventory
- 69
- Price-to-rent
- 4.0×
Monthly cashflow live
- Estimated rent
- $1,558 high interval (Pro) →
- Mortgage (P&I)
- −$393
- Tax from tax record
- −$59 /mo · $713/yr
- Insurance
- −$31
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$327
- Net cashflow
- $746
Break-even live
Sensitivity live
| Price | -10% $789 | -5% $768 | +0% $746 | +5% $725 | +10% $704 |
|---|---|---|---|---|---|
| Rent | -10% $623 | -5% $685 | +0% $746 | +5% $808 | +10% $870 |
| Rate | -1.0pp $784 | -0.5pp $766 | base $746 | +0.5pp $727 | +1.0pp $707 |
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
- $18,750
- Closing costs
- $2,250
- 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 9 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 704 5th St Pocomoke City, MD | 2.0 | 1.0 | 784 | $1,395 | $1.78 | 14d | 1 | 0.12mi |
| 621 Cedar St Pocomoke City, MD | 3.0 | 2.5 | 1352 | $2,195 | $1.62 | 14d | 1 | 0.17mi |
| 417 Walnut St Unit 2 Pocomoke City, MD | 1.0 | 1.0 | 900 | $995 | $1.11 | 22d | 1 | 0.21mi |
| 406 Maple St Pocomoke City, MD | 2.0 | 1.0 | 829 | $1,400 | $1.69 | 14d | 1 | 0.25mi |
| 242 Morgans Ct Pocomoke City, MD | 3.0 | 2.5 | 1304 | $1,795 | $1.38 | 14d | 1 | 0.58mi |
| 241 Morgans Ct Pocomoke City, MD | 3.0 | 2.5 | 1304 | $1,795 | $1.38 | 14d | 1 | 0.59mi |
| 202 Carsons Ct Pocomoke City, MD | 3.0 | 2.0 | 1472 | $1,695 | $1.15 | 14d | 1 | 0.64mi |
| 2005 S Old Mill Dr Pocomoke City, MD | 3.0 | 2.0 | 1373 | $1,895 | $1.38 | 14d | 1 | 1.35mi |
| 2007 S Old Mill Dr Pocomoke City, MD | 3.0 | 2.0 | 1302 | $1,895 | $1.46 | 14d | 1 | 1.36mi |
Listing history 21 events
-
2026-06-18days on market $75,000 Active 614 DOM
-
2026-06-17days on market $75,000 Active 613 DOM
-
2026-06-16days on market $75,000 Active 612 DOM
-
2026-06-15days on market $75,000 Active 611 DOM
-
2026-06-14days on market $75,000 Active 609 DOM
-
2026-06-13days on market $75,000 Active 608 DOM
-
2026-06-10days on market $75,000 Active 606 DOM
-
2026-06-09days on market $75,000 Active 605 DOM
-
2026-06-08days on market $75,000 Active 604 DOM
-
2026-06-07days on market $75,000 Active 603 DOM
-
2026-06-02days on market $75,000 Active 598 DOM
-
2026-06-01days on market $75,000 Active 597 DOM
-
2026-05-31days on market $75,000 Active 596 DOM
-
2026-05-30days on market $75,000 Active 595 DOM
-
2026-04-02price $75,000 387-char remark
Show marketing remark (387 chars)
Looking for your next investment or a home with great potential? This 2-bedroom, 1-bath gem is waiting for the right buyer to bring it back to life. With a spacious lot, this property offers ample opportunity for customization. Whether you're an investor or someone seeking a project, this home could be the perfect canvas. Don't miss this diamond in the rough! Home is being sold As Is.
-
2025-07-29price $80,000 387-char remark
Show marketing remark (387 chars)
Looking for your next investment or a home with great potential? This 2-bedroom, 1-bath gem is waiting for the right buyer to bring it back to life. With a spacious lot, this property offers ample opportunity for customization. Whether you're an investor or someone seeking a project, this home could be the perfect canvas. Don't miss this diamond in the rough! Home is being sold As Is.
-
2025-06-11price $85,900 387-char remark
Show marketing remark (387 chars)
Looking for your next investment or a home with great potential? This 2-bedroom, 1-bath gem is waiting for the right buyer to bring it back to life. With a spacious lot, this property offers ample opportunity for customization. Whether you're an investor or someone seeking a project, this home could be the perfect canvas. Don't miss this diamond in the rough! Home is being sold As Is.
-
2025-04-10price $89,000 387-char remark
Show marketing remark (387 chars)
Looking for your next investment or a home with great potential? This 2-bedroom, 1-bath gem is waiting for the right buyer to bring it back to life. With a spacious lot, this property offers ample opportunity for customization. Whether you're an investor or someone seeking a project, this home could be the perfect canvas. Don't miss this diamond in the rough! Home is being sold As Is.
-
2025-02-24price $94,000 387-char remark
Show marketing remark (387 chars)
Looking for your next investment or a home with great potential? This 2-bedroom, 1-bath gem is waiting for the right buyer to bring it back to life. With a spacious lot, this property offers ample opportunity for customization. Whether you're an investor or someone seeking a project, this home could be the perfect canvas. Don't miss this diamond in the rough! Home is being sold As Is.
-
2024-11-09price $99,000 387-char remark
Show marketing remark (387 chars)
Looking for your next investment or a home with great potential? This 2-bedroom, 1-bath gem is waiting for the right buyer to bring it back to life. With a spacious lot, this property offers ample opportunity for customization. Whether you're an investor or someone seeking a project, this home could be the perfect canvas. Don't miss this diamond in the rough! Home is being sold As Is.
-
2024-10-12$109,000 Active 387-char remark
Show marketing remark (387 chars)
Looking for your next investment or a home with great potential? This 2-bedroom, 1-bath gem is waiting for the right buyer to bring it back to life. With a spacious lot, this property offers ample opportunity for customization. Whether you're an investor or someone seeking a project, this home could be the perfect canvas. Don't miss this diamond in the rough! Home is being sold As Is.
ⓘ 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
- $713 · $59/mo
- Projected year-2 tax
- $765 · $64/mo
- Expected delta
- +$52/yr (+$4/mo · 7.3%)
ⓘ 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 2/10 Low
- Heat 8/10 Severe 7 d/yr ≥102°F today · 19 d/yr by 30 yrs out
- Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
- $18,690
- − Mortgage interest
- −$4,201
- − Property taxes
- −$713
- − Insurance
- −$375
- − Repairs & maintenance
- −$1,495
- − Management
- −$1,495
- − Depreciation
- −$2,182
- Taxable income
- $8,229
- Est. tax owed @ 24.0%
- −$1,975
- After-tax cash flow
- $6,983/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
- Worcester County Public Schools
- NCES district ID
- 2400720
- Math proficiency
- 30% ▼ -25.00%
- Reading proficiency
- 44% ▼ -20.00%
- Median HH income
- $56,748
- Composite
- 32.6/100
- National rank
- #5672
- State rank
- #6 of 24 in MD
Livability — Pocomoke City
- Score
- 71/100
- State rank
- #157
- US rank
- #7066
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Pocomoke City, MD
- Population (ZIP)
- 7,252
Population outlook (Worcester County) Hauer SSP2
- Today (2025)
- 51,363 people
- By 2030
- 51,191 · -0.3%
- By 2040
- 50,459 · -1.8%
- By 2050
- 49,451 · -3.7%
- By 2075
- 48,533 · -5.5%
- By 2100
- 44,223 · -13.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.58)
- Race & ethnicity
- White 54% Black 37% Two or more races 5% Asian 2% Hispanic / Latino 2%
- Common ancestry
- Scandinavian 2% Romanian 2% Scotch-Irish 2%
- Foreign-born
- 5% · Canada, Dominican Republic, Mexico
- Languages at home
- 93% English-only · Other Asian/Pacific 1% Spanish 1% Vietnamese 1%
Political lean MEDSL · Worcester
- 2024 margin
- Strong R (+22.0) · D 38.0% · R 60.0% · Other 2.0%
- 2008→2024 swing
- -6.5pp toward R · 2008: -15.5pp · 2024: -22.0pp
- All cycles
- 2024: R+22.0 2020: R+19.0 2016: R+27.9 2012: R+18.3 2008: R+15.5
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -10.03%
- Current HPI
- 243.2329
- Rent YoY
- —
- Metro
- —
- 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
-31.2% since first listed7 events — show timeline
- 2026-04-02 Price Changed $75,000 BRIGHT MLS
- 2025-07-29 Price Changed $80,000 BRIGHT MLS
- 2025-06-11 Price Changed $85,900 BRIGHT MLS
- 2025-04-10 Price Changed $89,000 BRIGHT MLS
- 2025-02-24 Price Changed $94,000 BRIGHT MLS
- 2024-11-09 Price Changed $99,000 BRIGHT MLS
- 2024-10-12 Listed $109,000 BRIGHT MLS
Property tax history
+3.5%/yrLatest (2025): $713 · +2.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…