OFF_MARKETNeutral Deal3 days on market

171 Ocean Oval Dr

171 Ocean Oval Dr, Berlin, MD 21811, Berlin, MD 21811

$170,000

Zestimate®:$164,500

Listing Price

171 Ocean Oval Dr, Berlin, MD 21811

Loc: Berlin, MD

Days Listed

Zestimate®

$165k

Market Rate

Lot Size

2,156 sqft

Rent Estimate

$1,492/mo

Est. Cash Flow base

Type

single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9

Safety Score

A+

Schools

Nearby Schools

Educational options and performance ratings in the area.

Showell Elementary School

PK-4

1.9 mi away

Stephen Decatur Middle School

7-8

4.9 mi away

Stephen Decatur High School

9-12

4.6 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation

Pending...

Confidence Score: 0/10

Exercise caution due to potential market volatility.

Cap Rate

6.31%

Total ROI

96.1%

Cash Flow

$12/mo

DSCR

1.01

Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

Date	Event	Price	Price/sqft
2026-07-16	Listing removed	$170,000	–
2026-07-10	Contingent	$170,000	–
2026-05-01	Listed for sale	$170,000	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

576

Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $170,000Rent Basis: Observed Comp Model ($1,492/mo)State Tax Benchmark: 1.09% (MD)Hazard Reserve: $100/mo

Haven ScoreNeutral

4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

6.31%

NOI: $10,733/yr

Cash-on-Cash Yield

0.4%

On $39,100 invested

DSCR Ratio

1.01x

Tight qualification

5-Yr Leveraged ROI

+96.1%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (1.09% of basis)-$154/mo

Homeowner / Hazard Insurance-$100/mo

Vacancy Reserve (5% of rent)-$75/mo

Repairs & Maintenance (10% of rent)-$149/mo

Property Management (8% of rent)-$119/mo

Total Pure Operating Expenses-$598/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,492/mo

Less: Operating Expenses-$598/mo

Net Operating Income (NOI)+$894/mo

Less: Debt Service (30yr @ 6.75%)-$882/mo

Net Cash Flow

$12/mo

$148/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Berlin.