Waldorf CDP
Investment Analysis

Waldorf CDP, MD
Housing Market Screening

City-level home-price and one-bedroom-rent references with transparent methodology and limitations.

Share:

City-level screening

21.2x

Home price / annualized 1BR rent

Gross annual 1BR-rent reference
4.7%
Recorded YoY field
-0.3%

Not cap rate, ROI, valuation or buy-versus-rent advice. City fields may reflect different source years.

Median Home Price
$399,800
Average Rent (1BR)
$1,574/mo
Median Income
$96,304
Population
82,770

Housing Screening Context

Waldorf CDP has a computed screening multiple of 21.2x and a gross annual 1BR-rent reference of 4.7%.

These values compare separate city-level fields, not one matched property. They exclude financing, taxes, insurance, maintenance, vacancy, transaction costs and tenure horizon.

Recorded year-over-year price change: -0.3%. Source period and forecast assumptions should be reviewed before scenario use.

Read the transparent methodology or open the Housing Research Hub.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,574
Annual Gross $18,888

Est. Monthly Expenses

Property Tax (~1.5%) -$500
Insurance (~0.5%) -$167
Maintenance (~1%) -$333
Est. Net Cash Flow $575/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Waldorf CDP Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$438K2027$459Kโ–ฒ 4.6%2028$467Kโ–ฒ 6.5%20232024Now
$490K$407K
Current
$400K
2026
Projected
$459K
โ†‘ 4.6% by 2027
Projected
$467K
โ†‘ 6.5% by 2028
5yr CAGR:+2.2%
Confidence:Moderate
Rยฒ:0.79
โ–ผ

For those analyzing the Waldorf CDP housing market forecast through 2028, the data suggests a period of stabilization rather than significant growth. With a current median home price of $399,800 and a price-to-rent ratio of 21.2x, buying remains a costly proposition compared to renting, which is why the verdict leans heavily toward renting. The market is currently balanced with a temperature of 50/100, and the lack of year-over-year price movement (0.0%) indicates that the rapid appreciation seen in previous years has paused. While the 5-year CAGR of 3.8% shows historical resilience, the immediate affordability pressures, driven by local wages not keeping pace with housing costs, will likely cap aggressive price gains in the near term.

When asking will Waldorf CDP home prices drop significantly, the risk grade of C and stable days on market of 35 suggest a floor under prices, preventing a sharp crash but also limiting upside. The local economy in Charles County, anchored by government and defense sectors, provides a steady employment base that supports housing demand, but the region hasn't seen the explosive job growth needed to justify higher valuations. As we look toward Waldorf CDP real estate Waldorf CDP 2027, inventory levels and interest rates will be the deciding factors. Without a surge in affordability or new high-paying local industries, appreciation will likely remain modest, hovering close to the historical 5-year range of $353,948 โ€“ $432,159. This environment favors patience; buyers should wait for clearer signals of economic acceleration, while renters can leverage the current market stability to secure favorable lease terms.

Projected Cap Rate (2027)
2.5%
5yr CAGR
+2.2%

Job Market

Unemployment 3.0%
National avg: 3.7%
Job Growth (YoY) +1.8%

Healthcare

83
Score
Excellent

Risk Factors

Low Inventory
Declining Prices

Market Position

Affordability Average
Safety Average

ROI Projector Model an editable scenario

Adjust the sliders to model different investment scenarios for Waldorf CDP.

Total ROI
-109%
on $79,960 invested
Annual ROI
NaN%
compounded
Total Return
-$86,954
appreciation + cashflow
Mo. Cash Flow
-$1,589
year 1 estimate
Equity Growth Over 5 Years
Y183kY287kY390kY494kY599k
Appreciation
$0
Cash Flow
-$86,954
Final Equity
$98,703

* Estimates based on 0.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Scenario Calculator Estimate your monthly cashflow

Rental Cash-Flow Scenario

Pre-filled for Waldorf CDP

Property

Purchase Price$399,800
Monthly Rent$1,574
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,384
Modeled Monthly Cash Flow
-$16,611/ year
-20.8%
Cash-on-Cash
1.9%
Cap Rate

Monthly Breakdown

+ Rental Income$1,574
โˆ’ Mortgage (P&I)$2,022
โˆ’ Property Tax$400
โˆ’ Insurance$125
โˆ’ Maintenance$333
โˆ’ Vacancy Loss$79
= Net Cash Flow-$1,384

Scenario Summary

Down Payment
$79,960
Loan Amount
$319,840
Total Monthly Expenses
$2,958
Gross Yield
4.7%

Investor Toolkit

Research Waldorf CDP before you invest

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: July 2026