CashFlowRE
Sign in Sign up
3140 E Joppa Rd
C+ Composite 60.95
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +21.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.4/10.0
  • Rent growth +4.2/5.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$179,900

3140 E Joppa Rd · Carney, MD 21234
2 bd · 1.0 ba · 850 sqft · SingleFamily public records · 21 Days on market
Built 1934 4,900 sqft lot $212/sqft · 26% below area Est $244k · 26% under ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

"Attention investors! This 2-bedroom, 1-bath home is a prime opportunity for your next project. Featuring a solid layout and a spacious backyard, this property is being sold 'as-is, ' making it an ideal candidate for a complete renovation or a lucrative rental. Bring your vision and tools to unlock this home's true value in a growing neighborhood. "

Key facts

  • 4,900 sq ft lot
  • Parking
  • Built 1934

Property features AI

Finance

  • Other: Fee simple ownership

Exterior

  • Parking: Driveway parking (1 space); Total of 1 garage/parking space
  • Utilities: Public water; Public sewer; Electric service (standard)
  • Home design: Detached structure; Entry level: main-level bedrooms and bath
  • Construction: Combination construction; Concrete perimeter foundation; Above-grade and below-grade structures; Built year per assessor
  • Exterior features: Corner lot; No tidal water

Interior

  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Natural gas heating; Hot water provided by natural gas; Other heating type
  • Interior features: Unfinished basement; Finished above-grade living space per assessor

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $253 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 4.6% in Carney — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#73 in MD, #2,656 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, commute A, employment A; Watch: cost of living C-, amenities D+, crime D-.
  • Baltimore County Public Schools (suburban): math 15% / reading 34% proficiency, ranked #11 of 24 in MD (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+6.7%/yr); 225 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,511 units permitted in Baltimore County in 2024 (643 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Baltimore County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 6.7% rent growth), your $50k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1934 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $177,201 (1.5% below list)

Questions for the listing agent

  1. Built in 1934 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.04%
Cap rate
7.98%
Cash-on-cash
6.03%
DSCR
1.27
GRM
8.0

CMA / ARV

ARV (median comp)
$244,205
List price
$179,900
Delta
-26.33%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3409 Glenside Dr 0.55mi 3/1.0 (+1) 910 (+7%) 23mo $265,000 $291 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 6.68% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.88×
Total profit
$-5,829
Equity at exit
$26,824
10-year hold
IRR
10.4%
Equity multiple
1.94×
Total profit
$47,529
Equity at exit
$15,554

Cash invested: $50,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
27 Tenant-Leaning
State Maryland
27 Tenant-Leaning · D+14
County
— inherits STATE
City
— inherits STATE
Failure-to-pay is dismissed if cured before judgment; Baltimore has just-cause; strict deposit rules.

ZIP-level market 21234

Rents YoY
6.7%
Active inventory
225
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,869 high interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$205 /mo · $2,461/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$393
Net cashflow
$253

Break-even live

Break-even rent $1,549
Max offer price $179,900
Occupancy floor 81%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$44,975
Closing costs
$5,397
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9608 9th Ave Parkville, MD 3.0 1.5 1040 $2,200 $2.12 5d 1 0.11mi
9150 Parkland Rd Parkville, MD 1.0–2.0 1.0–1.5 931 $1,530 $1.64 2d 57 0.61mi
8501 Walther Blvd Nottingham, MD 1.0–2.0 1.0 780 $1,629 $2.09 2d 21 0.94mi
55 Insley Way Nottingham, MD 2.0–3.0 1.0–1.5 820 $1,571 $1.92 13d 15 0.94mi
8507 Gradien Dr Baltimore, MD 3.0 1.5 1056 $2,100 $1.99 24d 1 0.98mi
7935 Belridge Rd Nottingham, MD 1.0–3.0 1.0–1.5 974 $1,858 $1.91 2d 17 1.22mi
8417 Nunley Dr Parkville, MD 1.0–3.0 1.0–2.0 812 $1,800 $2.22 24d 1 1.24mi
1 Dalmeny Ct Parkville, MD 1.0–2.0 1.0 735 $1,680 $2.28 2d 13 1.27mi
2219 Lowells Glen Rd Unit K Parkville, MD 2.0 2.0 1017 $1,650 $1.62 24d 1 1.41mi

Listing history 6 events

  1. 2026-06-02
    statusdays on market $179,900 Pending 21 DOM
  2. 2026-06-01
    days on market $179,900 Active 20 DOM
  3. 2026-05-31
    days on market $179,900 Active 19 DOM
  4. 2026-05-17
    price $179,900 361-char remark
  5. 2026-05-13
    listed $189,000 Active 361-char remark
  6. 2026-05-11
    historical $189,000 361-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MD · Partial reset (capped growth)

Current annual tax
$2,461 · $205/mo
Projected year-2 tax
$2,461 · $205/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,431
− Mortgage interest
−$10,077
− Property taxes
−$2,461
− Insurance
−$900
− Repairs & maintenance
−$1,794
− Management
−$1,794
− Depreciation
−$5,233
Taxable income
$171
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$41
After-tax cash flow
$2,998/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Baltimore County Public Schools
NCES district ID
2400120
Math proficiency
15% ▼ -16.00%
Reading proficiency
34% ▼ -5.00%
Median HH income
$66,746
Composite
23.17/100
National rank
#7948
State rank
#11 of 24 in MD

Livability — Carney

Score
78/100
State rank
#73
US rank
#2656

Category grades

Amenities D+ Commute A Cost of living C- Crime D- Employment A Housing A+ Health & safety A User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carney, MD
County
Baltimore County · 769,527 people
City population
65,010
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
66,334
Household income
$83,517
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
2719.0

Population outlook (Baltimore County) Hauer SSP2

Today (2025)
885,518 people
By 2030
909,272 · +2.7%
By 2040
951,547 · +7.5%
By 2050
990,955 · +11.9%
By 2075
1,086,411 · +22.7%
By 2100
1,135,078 · +28.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 58% Black 28% Asian 5% Hispanic / Latino 5% Two or more races 5%
Common ancestry
Romanian 5% Lithuanian 1% Italian 1%
Foreign-born
10% · Canada, China, South Korea
Languages at home
89% English-only · Spanish 3% Other Indo-European 2% Tagalog/Filipino 1%

Political lean MEDSL · Baltimore

2024 margin
Strong D (+24.5) · D 61.0% · R 36.5% · Other 2.5%
2008→2024 swing
+9.9pp toward D · 2008: 14.6pp · 2024: 24.5pp
All cycles
2024: D+24.5 2020: D+27.0 2016: D+17.4 2012: D+16.4 2008: D+14.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -247.04%
Current HPI
254.3824
Rent YoY
▲ 6.68%
Metro
Baltimore-Columbia-Towson, MD
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

-4.8% since first listed
4 events — show timeline
  • 2026-06-02 Pending BRIGHT MLS
  • 2026-05-17 Price Changed $179,900 BRIGHT MLS
  • 2026-05-13 Listed $189,000 BRIGHT MLS
  • 2026-05-11 Coming Soon $189,000 BRIGHT MLS

Property tax history

+6.3%/yr

Latest (2025): $2,461 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…