Woodbine, MD — Rental Investment Analysis
🔴POOR— negative cash flow likelyCap Rate
1.5%
Below average
Monthly Cash Flow
-$3,333
After all expenses
Price-to-Rent
25.8
Overpriced for rent
DSCR
0.23
Fails
📊 Key Metrics
- Median Home Price
- $815,812
- Average Rent (3BR)
- $2,640/mo
- Price-to-Rent Ratio
- 25.8(high)
- 1% Rule
- 0.32%(fails — need 1%+)
- Cash-on-Cash Return
- -21.3%
- Vacancy Rate
- 8.0%
📈 Market Strength
- Unemployment Rate
- 4.4%(+0.1% vs national)
- Rent Growth (YoY)
- +2.9%(national avg)
- Population Growth
- +1.05% YoY
Assumptions Used
20% down, 7.000000000000001% rate, 30yr, 8% vacancy, 10% maintenance
Customize these numbers →Property Tax Rate
1%
of assessed value (MD avg)
Median Income
$87,063
household (MD avg)
Rent-to-Income
36.4%
Stretched
Section 8 Max Rent
$2,640/mo
3BR voucher payment
🏛️ MD Investor Climate
Landlord Friendly
5/10
State Income Tax
Has state tax
Property Tax
1% effective
Population Trend
+1.05% (3yr)