OFF_MARKETRisky Deal5 days on market
202 S Main St
202 S Main St, Berlin, MD 21811, Berlin, MD 21811
202 S Main St, Berlin, MD 21811
Loc: Berlin, MD
Days Listed
5
Tax Assessed
$212k
Zestimate®
$310k
Market Rate
Lot Size
6,795 sqft
Rent Estimate
$1,682/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
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
3.76%
Total ROI
40.6%
Cash Flow
$-658/mo
DSCR
0.60
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $319,900Rent Basis: Observed Comp Model ($1,682/mo)State Tax Benchmark: 1.09% (MD)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.76%
NOI: $12,026/yr
Cash-on-Cash Yield
-10.7%
On $73,577 invested
DSCR Ratio
0.60x
Negative debt coverage
5-Yr Leveraged ROI
+40.6%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.09% of basis)-$193/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$84/mo
Repairs & Maintenance (10% of rent)-$168/mo
Property Management (8% of rent)-$135/mo
Total Pure Operating Expenses-$680/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,682/mo
Less: Operating Expenses-$680/mo
Net Operating Income (NOI)+$1,002/mo
Less: Debt Service (30yr @ 6.75%)-$1,660/mo
Net Cash Flow
$-658/mo
$-7,893/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Berlin.