OFF_MARKETRisky Deal33 days on market
201 Buckingham Rd
201 Buckingham Rd, Berlin, MD 21811, Berlin, MD 21811
201 Buckingham Rd, Berlin, MD 21811
Loc: Berlin, MD
Days Listed
33
Tax Assessed
$383k
Zestimate®
$520k
Market Rate
Lot Size
0.31 acres
Rent Estimate
$2,944/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
Buckingham Elementary School
PK-4
0.1 mi away
10
Stephen Decatur Middle School
7-8
2 mi away
7
Stephen Decatur High School
9-12
2.3 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
4.04%
Total ROI
46.6%
Cash Flow
$-959/mo
DSCR
0.65
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 |
|---|---|---|---|
| 2026-07-17 | Sold | $520,000 | $278 |
| 2026-06-12 | Contingent | $525,000 | $280 |
| 2026-05-13 | Listed for sale | $525,000 | $280 |
| 2026-05-08 | Listing removed | $1,800 | $1 |
| 2026-04-23 | Listed for rent | $1,800 | $1 |
| 2026-04-19 | Contingent | $525,000 | $280 |
| 2026-03-06 | Listed for sale | $525,000 | $280 |
| 2026-01-01 | Listing removed | $574,900 | $307 |
| 2025-12-02 | Price change | $574,900 | $307 |
| 2025-10-21 | Price change | $599,900 | $320 |
| 2025-07-23 | Price change | $634,900 | $339 |
| 2025-07-04 | Price change | $674,900 | $361 |
| 2025-06-14 | Listed for sale | $699,900 | $374 |
| 2010-10-06 | Sold | $175,000 | $93 |
| 2010-08-21 | Listed for sale | $200,000 | $107 |
| 2009-11-20 | Listing removed | $208,900 | $112 |
| 2009-09-05 | Price change | $208,900 | $112 |
| 2009-04-18 | Price change | $224,000 | $120 |
| 2009-02-13 | Listed for sale | $244,000 | $130 |
| 2009-01-04 | Listing removed | $264,900 | $142 |
| 2008-08-28 | Listed for sale | $264,900 | $142 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $4,387.91 | $340,233 |
| 2024 | $5,299.97 | $297,000 |
| 2023 | $4,846.11 | $271,567 |
| 2022 | $4,361.48 | $297,000 |
| 2021 | $3,877.7 | $220,700 |
| 2020 | $3,754.13 | $213,667 |
| 2019 | $3,630.54 | $220,700 |
| 2018 | $3,247.49 | $199,600 |
| 2017 | $3,059.3 | $188,033 |
| 2016 | $2,765.14 | $176,467 |
| 2015 | $2,765.14 | $164,900 |
| 2014 | $2,765.14 | $164,900 |
| 2013 | $0 | $164,900 |
| 2012 | $0 | $181,000 |
| 2011 | $0 | $181,000 |
| 2010 | $0 | $181,000 |
| 2009 | $0 | $235,280 |
| 2008 | $0 | $214,546 |
| 2007 | $0 | $193,813 |
| 2006 | $0 | $173,080 |
| 2005 | $0 | $156,342 |
| 2004 | $0 | $139,606 |
| 2003 | $0 | $122,870 |
| 2002 | $0 | $111,840 |
| 2001 | $0 | $100,810 |
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: $525,000Rent Basis: Observed Comp Model ($2,944/mo)State Tax Benchmark: 1.09% (MD)Hazard Reserve: $153/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.04%
NOI: $21,187/yr
Cash-on-Cash Yield
-9.5%
On $120,750 invested
DSCR Ratio
0.65x
Negative debt coverage
5-Yr Leveraged ROI
+46.6%
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)-$348/mo
Homeowner / Hazard Insurance-$153/mo
Vacancy Reserve (5% of rent)-$147/mo
Repairs & Maintenance (10% of rent)-$294/mo
Property Management (8% of rent)-$236/mo
Total Pure Operating Expenses-$1,178/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,944/mo
Less: Operating Expenses-$1,178/mo
Net Operating Income (NOI)+$1,766/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-959/mo
$-11,503/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Berlin.