OFF_MARKETRisky Deal4 days on market

504 Beaumont Ct

504 Beaumont Ct, Ocean Pines, MD 21811, Ocean Pines, MD 21811
$1,399,000
Zestimate®:$1,225,100

Listing Price

Property image 1
504 Beaumont Ct, Ocean Pines, MD 21811
Loc: Ocean Pines, MD
Days Listed
4
Tax Assessed
$751k
Zestimate®
$1225k
Market Rate
Lot Size
0.45 acres
Rent Estimate
$3,328/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
3.1 mi away
10

Stephen Decatur Middle School

7-8
3.7 mi away
7

Stephen Decatur High School

9-12
3.4 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
1.26%
Total ROI
-13.7%
Cash Flow
$-5,787/mo
DSCR
0.20
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
2026-07-31Sold$1,225,000$448
2026-07-22Pending sale$1,350,000$493
2026-06-22Contingent$1,350,000$493
2026-05-18Price change$1,350,000$493
2026-04-15Listed for sale$1,399,000$511
2002-06-28Sold$227,500$83
1999-10-12Sold$174,900$64

Tax History

YearProperty TaxTax Assessment
2025$6,624.04$714,567
2024$6,486.55$677,800
2023$6,355.44$664,100
2022$6,224.33$677,800
2021$6,093.22$636,700
2020$6,093.22$636,700
2019$6,093.22$636,700
2018$6,067.43$640,700
2017$5,963.89$629,767
2016$6,132.81$618,833
2015$6,132.81$607,900
2014$6,132.81$607,900
2013$0$607,900
2012$0$794,700
2011$0$761,840
2010$0$728,980
2009$0$696,120
2008$0$672,846
2007$0$649,573
2006$0$626,300
2005$0$568,536
2004$0$510,773
2003$0$453,010
2002$0$158,332
2001$0$141,666
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,737
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: $1,399,000Rent Basis: Observed Comp Model ($3,328/mo)State Tax Benchmark: 1.09% (MD)Hazard Reserve: $408/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.26%

NOI: $17,665/yr

Cash-on-Cash Yield
-21.6%

On $321,770 invested

DSCR Ratio
0.20x

Negative debt coverage

5-Yr Leveraged ROI
+-13.7%

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)-$682/mo
Homeowner / Hazard Insurance-$408/mo
Vacancy Reserve (5% of rent)-$166/mo
Repairs & Maintenance (10% of rent)-$333/mo
Property Management (8% of rent)-$266/mo
Total Pure Operating Expenses-$1,856/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,328/mo
Less: Operating Expenses-$1,856/mo
Net Operating Income (NOI)+$1,472/mo
Less: Debt Service (30yr @ 6.75%)-$7,259/mo
Net Cash Flow
$-5,787/mo
$-69,444/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Ocean Pines.