OFF_MARKETNeutral Deal152 days on market
101 Mumfords Landing Rd
101 Mumfords Landing Rd, Ocean Pines, MD 21811, Ocean Pines, MD 21811
101 Mumfords Landing Rd, Ocean Pines, MD 21811
Loc: Ocean Pines, MD
Days Listed
152
Tax Assessed
$329k
Zestimate®
$537k
Market Rate
Lot Size
0.27 acres
Rent Estimate
$3,065/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
5.03%
Total ROI
14.8%
Cash Flow
$-480/mo
DSCR
0.83
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: $555,500Rent Basis: Observed Comp Model ($3,065/mo)State Tax Benchmark: 1.09% (MD)Hazard Reserve: $162/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.10%
NOI: $22,786/yr
Cash-on-Cash Yield
-9.2%
On $127,765 invested
DSCR Ratio
0.66x
Negative debt coverage
5-Yr Leveraged ROI
+48.0%
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)-$299/mo
Homeowner / Hazard Insurance-$162/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$307/mo
Property Management (8% of rent)-$245/mo
Total Pure Operating Expenses-$1,166/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,065/mo
Less: Operating Expenses-$1,166/mo
Net Operating Income (NOI)+$1,899/mo
Less: Debt Service (30yr @ 6.75%)-$2,882/mo
Net Cash Flow
$-984/mo
$-11,803/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Ocean Pines.