Waldorf CDP
Investment Analysis

Waldorf CDP, MD
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
47
Investment Score
Buy
Cap Rate (Est.)
2.8%
Gross Yield
4.7%
P/R Ratio
18.2x
YoY Growth
-0.3%
Median Home Price
$399,800
Average Rent (1BR)
$1,574/mo
Median Income
$96,304
Population
82,770

Investment Breakdown

45
Value Score
47
Growth Score
55
Safety Score
41
Afford Score

Waldorf CDP has a price-to-rent ratio of 18.2x, which indicates buying is moderately favorable.

The estimated cap rate of 2.8% is below average, typical of appreciation-focused markets.

Year-over-year price growth of -0.3% suggests a cooling market.

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$429K2027$452Kโ–ฒ 5.4%2028$463Kโ–ฒ 8.0%20232024Now
$486K$391K
Current
$400K
2026
Projected
$452K
โ†‘ 5.4% by 2027
Projected
$463K
โ†‘ 8.0% by 2028
5yr CAGR:+3.6%
Confidence:Moderate
Rยฒ:0.80
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)
2.6%
5yr CAGR
+3.6%

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 Estimate your total return

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 Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

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
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

Investment Summary

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

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: March 2026