OFF_MARKETRisky Deal5 days on market

7710 Yacht Club Dr #314

7710 Yacht Club Dr #314, Berlin, MD 21811, Berlin, MD 21811
$445,900
Zestimate®:$435,700

Listing Price

Property image 1
7710 Yacht Club Dr #314, Berlin, MD 21811
Loc: Berlin, MD
Days Listed
5
Tax Assessed
$256k
Zestimate®
$436k
Market Rate
Rent Estimate
$2,016/mo
Est. Cash Flow base
Type
condo

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
3.3 mi away
10

Stephen Decatur Middle School

7-8
4.7 mi away
7

Stephen Decatur High School

9-12
4.4 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
3.20%
Total ROI
28.4%
Cash Flow
$-1,124/mo
DSCR
0.51
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
2026-06-02Sold$435,000$346
2026-05-09Contingent$445,900$355
2026-04-10Listed for sale$445,900$355
2006-11-22Sold$329,900$263

Tax History

YearProperty TaxTax Assessment
2025$2,374.97$256,200
2024$2,451.83$256,200
2023$2,451.83$256,200
2022$2,451.83$256,200
2021$2,451.83$256,200
2020$2,451.83$256,200
2019$2,451.83$256,200
2018$2,426.21$256,200
2017$2,382.65$251,600
2016$2,426.27$247,000
2015$2,426.27$242,400
2014$2,426.27$242,400
2013$0$242,400
2012$0$301,400
2011$0$301,400
2010$0$301,400
2009$0$337,730
2008$0$337,730
2007$0$337,730
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,256
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: $445,900Rent Basis: Observed Comp Model ($2,016/mo)State Tax Benchmark: 1.09% (MD)Hazard Reserve: $130/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.20%

NOI: $14,275/yr

Cash-on-Cash Yield
-13.2%

On $102,557 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.4%

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)-$233/mo
Homeowner / Hazard Insurance-$130/mo
Vacancy Reserve (5% of rent)-$101/mo
Repairs & Maintenance (10% of rent)-$202/mo
Property Management (8% of rent)-$161/mo
Total Pure Operating Expenses-$826/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,016/mo
Less: Operating Expenses-$826/mo
Net Operating Income (NOI)+$1,190/mo
Less: Debt Service (30yr @ 6.75%)-$2,314/mo
Net Cash Flow
$-1,124/mo
$-13,489/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Berlin.