OFF_MARKETNeutral Deal2 days on market

130 Boston Dr

130 Boston Dr, Ocean Pines, MD 21811, Ocean Pines, MD 21811
$379,900
Zestimate®:$391,100$11,200 Under Market

Listing Price

Property image 1
130 Boston Dr, Ocean Pines, MD 21811
Loc: Ocean Pines, MD
Days Listed
2
Tax Assessed
$315k
Zestimate®
$391k
3% Under Valued
Lot Size
0.27 acres
Rent Estimate
$2,393/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
2.6 mi away
10

Stephen Decatur Middle School

7-8
3.9 mi away
7

Stephen Decatur High School

9-12
3.6 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
5.26%
Total ROI
15.9%
Cash Flow
$-257/mo
DSCR
0.87
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
2026-05-15Sold$390,000$289
2026-04-14Contingent$379,900$281
2026-04-10Listed for sale$379,900$281
2025-07-13Listing removed$379,900$281
2025-07-06Price change$379,900$281
2025-06-16Price change$389,900$289
2025-05-10Listed for sale$399,900$296
1998-05-29Sold$122,500$91
1997-01-14Sold$111,900$83
1996-03-29Sold$103,900$77

Tax History

YearProperty TaxTax Assessment
2025$2,049.33$295,367
2024$2,642.28$276,100
2023$2,492.34$260,433
2022$2,342.42$276,100
2021$2,192.49$229,100
2020$2,076.05$216,933
2019$1,959.62$229,100
2018$1,823.92$192,600
2017$1,711.23$180,700
2016$1,391.49$168,800
2015$1,391.49$156,900
2014$1,391.49$156,900
2013$0$156,900
2012$0$195,000
2011$0$195,000
2010$0$195,000
2009$0$286,830
2008$0$262,350
2007$0$237,870
2006$0$213,390
2005$0$185,122
2004$0$156,856
2003$0$128,590
2002$0$121,776
2001$0$114,963
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,350
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: $379,900Rent Basis: Observed Comp Model ($2,393/mo)State Tax Benchmark: 1.09% (MD)Hazard Reserve: $111/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.57%

NOI: $17,350/yr

Cash-on-Cash Yield
-7.2%

On $87,377 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+58.1%

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)-$286/mo
Homeowner / Hazard Insurance-$111/mo
Vacancy Reserve (5% of rent)-$120/mo
Repairs & Maintenance (10% of rent)-$239/mo
Property Management (8% of rent)-$191/mo
Total Pure Operating Expenses-$947/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,393/mo
Less: Operating Expenses-$947/mo
Net Operating Income (NOI)+$1,446/mo
Less: Debt Service (30yr @ 6.75%)-$1,971/mo
Net Cash Flow
$-525/mo
$-6,305/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ocean Pines.