CashFlowRE
Sign in Sign up
711 6th St
B+ Composite 76.81
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

711 6th St · Pocomoke City, MD 21851
2 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 614 Days on market
Built 1900 8,500 sqft lot $74/sqft · 42% below area Est $129k · 42% under ↓ 31% since listing

🖨 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

SPACIOUS LOTAMPLE OPPORTUNITYDIAMOND IN THE ROUGH

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/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.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
2.08%
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

5-year hold
IRR
39.4%
Equity multiple
2.69×
Total profit
$35,393
Equity at exit
$11,183
10-year hold
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
Failure-to-pay is dismissed if cured before judgment; Baltimore has just-cause; strict deposit rules.

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

Break-even rent $613
Max offer price $75,000
Occupancy floor 47%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $75,000 Active 614 DOM
  2. 2026-06-17
    days on market $75,000 Active 613 DOM
  3. 2026-06-16
    days on market $75,000 Active 612 DOM
  4. 2026-06-15
    days on market $75,000 Active 611 DOM
  5. 2026-06-14
    days on market $75,000 Active 609 DOM
  6. 2026-06-13
    days on market $75,000 Active 608 DOM
  7. 2026-06-10
    days on market $75,000 Active 606 DOM
  8. 2026-06-09
    days on market $75,000 Active 605 DOM
  9. 2026-06-08
    days on market $75,000 Active 604 DOM
  10. 2026-06-07
    days on market $75,000 Active 603 DOM
  11. 2026-06-02
    days on market $75,000 Active 598 DOM
  12. 2026-06-01
    days on market $75,000 Active 597 DOM
  13. 2026-05-31
    days on market $75,000 Active 596 DOM
  14. 2026-05-30
    days on market $75,000 Active 595 DOM
  15. 2026-04-02
    price $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.

  16. 2025-07-29
    price $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.

  17. 2025-06-11
    price $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.

  18. 2025-04-10
    price $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.

  19. 2025-02-24
    price $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.

  20. 2024-11-09
    price $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.

  21. 2024-10-12
    listed $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
combined federal + state — saved on this device
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

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

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

Price history

-31.2% since first listed
7 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%/yr

Latest (2025): $713 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…