OFF_MARKETRisky Deal3 days on market

20 Brandywine Dr

20 Brandywine Dr, Ocean Pines, MD 21811, Ocean Pines, MD 21811
$449,000
Zestimate®:$440,000

Listing Price

Property image 1
20 Brandywine Dr, Ocean Pines, MD 21811
Loc: Ocean Pines, MD
Days Listed
3
Tax Assessed
$348k
Zestimate®
$440k
Market Rate
Lot Size
9,583 sqft
Rent Estimate
$2,916/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.

8

Showell Elementary School

PK-4
2.5 mi away
10

Stephen Decatur Middle School

7-8
4 mi away
7

Stephen Decatur High School

9-12
3.7 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
4.81%
Total ROI
63.3%
Cash Flow
$-531/mo
DSCR
0.77
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

DateEventPricePrice/sqft
2026-05-08Sold$440,000$264
2026-04-06Contingent$449,000$270
2026-04-03Listed for sale$449,000$270
2009-09-24Sold$230,000$138
2009-07-02Listed for sale$239,800$144
2009-06-24Sold$274,684$165
2008-07-27Listing removed$299,900$180
2008-06-26Listed for sale$299,900$180
2002-02-20Sold$209,500$126
2000-11-02Sold$41,500$25

Tax History

YearProperty TaxTax Assessment
2025$3,222.56$347,633
2024$2,891.1$302,100
2023$2,706.08$282,767
2022$2,521.05$302,100
2021$2,336.04$244,100
2020$2,314.67$241,867
2019$2,293.29$244,100
2018$2,248.18$237,400
2017$2,113.7$223,200
2016$1,919.12$209,000
2015$1,919.12$194,800
2014$1,919.12$194,800
2013$0$194,800
2012$0$238,400
2011$0$238,400
2010$0$238,400
2009$0$327,850
2008$0$301,460
2007$0$275,070
2006$0$248,680
2005$0$220,950
2004$0$193,220
2003$0$165,490
2002$0$158,916
2001$0$18,666
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,666
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: $449,000Rent Basis: Observed Comp Model ($2,916/mo)State Tax Benchmark: 1.09% (MD)Hazard Reserve: $131/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.81%

NOI: $21,583/yr

Cash-on-Cash Yield
-6.2%

On $103,270 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+63.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.09% of basis)-$316/mo
Homeowner / Hazard Insurance-$131/mo
Vacancy Reserve (5% of rent)-$146/mo
Repairs & Maintenance (10% of rent)-$292/mo
Property Management (8% of rent)-$233/mo
Total Pure Operating Expenses-$1,117/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,916/mo
Less: Operating Expenses-$1,117/mo
Net Operating Income (NOI)+$1,799/mo
Less: Debt Service (30yr @ 6.75%)-$2,330/mo
Net Cash Flow
$-531/mo
$-6,375/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ocean Pines.