CashFlowRE
Sign in Sign up
2865 W Lafayette Ave
B- Composite 68.65
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$120,000

2865 W Lafayette Ave · Baltimore, MD 21216
3 bd · 1.0 ba · 1,142 sqft · Townhouse public records · 35 Days on market
Built 1920 8,712 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ONLINE AUCTION: Bidding begins 09/24/2025 @ 10:00 AM. Bidding ends 09/26/2025 @ 12:50 PM. List Price is Suggested Opening Bid. Deposit: $7,500. Lender Financing Available! This renovated/rent ready 2-story rowhome is located in the Mosher neighborhood of Baltimore. Located near Gwynns Falls Park and Coppin State University, offering access to recreational trails and a major academic hub.  Closest traffic arteries are W Franklin St and W Lafayette Ave.

Key facts

  • Renovated bathroom
  • Central a/c
  • Spacious layout

Tags

LUXURY VINYL FLOORINGFRESHLY PAINTED INTERIORRENOVATED BATHROOMCENTRAL A/CSPACIOUS LAYOUT

Property features AI

Finance

  • Other: Above-grade finished area per assessor: 1,142; Below-grade unfinished area per assessor: 571; Total below-grade area: 571; Improvement and land assessed values on record; Directions: Turn on Lafayette St — house is on your right

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public septic / Private sewer; Natural gas for heating and hot water; Electric cooling
  • Home design: Interior townhouse/rowhouse; Fee simple ownership
  • Construction: Brick construction; Other foundation; Building winterized; Above-grade and below-grade structures; Built year per assessor
  • Exterior features: Off-street parking; Property located within city limits

Interior

  • Bedrooms: Three bedrooms on the first upper level
  • Bathrooms: One full bathroom (total)
  • Heating & cooling: Radiator heating; Central air conditioning
  • Interior features: Unfinished basement; Two or more access exits

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 3-bed/1.0-bath townhouse listed at $120k.

Deal economics

  • At list price, monthly cash flow is $572 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 6.0% in Baltimore — 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 76/100 on livability (#90 in MD, #3,396 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: schools D, crime F.
  • Baltimore City Public Schools (urban): math 7% / reading 16% proficiency, ranked #24 of 24 in MD (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.1%/yr); 252 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).
  • At $1,778/mo this rent would consume 51% of the median local household income ($42k/yr) (locally 2264% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Baltimore County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 6.1% rent growth), your $34k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 25 sale attempts since 12y ago; this cycle's ask has dropped $14k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $70k; list at $120k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $116,400 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F 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?
  6. 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.
  7. 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.
  8. 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
1.48%
Cap rate
12.01%
Cash-on-cash
20.42%
DSCR
1.91
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$69,662
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3039 Harlem Ave 0.24mi 3/1.0 1,070 (-6%) 1mo $27,500 $26 77
537 Longwood St 0.28mi 4/2.0 (+1) 1,176 (+3%) 0mo $60,000 $51 72
3224 Belmont Ave 0.49mi 3/1.5 1,178 (+3%) 1mo $77,000 $65 70
2711 Riggs Ave 0.20mi 3/1.0 1,288 (+13%) 2mo $134,000 $104 68
1218 N Longwood St 0.31mi 4/2.0 (+1) 1,190 (+4%) 2mo $56,000 $47 67
2727 Baker St 0.57mi 3/1.0 1,116 (-2%) 3mo $125,000 $112 67
222 N Hilton St 0.75mi 3/1.0 1,120 (-2%) 1mo $89,775 $80 61
2435 Lauretta Ave 0.55mi 3/1.0 1,260 (+10%) 1mo $45,000 $36 56
3004 Brighton St 0.54mi 3/1.0 1,288 (+13%) 1mo $44,000 $34 53
2952 Presstman St 0.49mi 3/1.0 980 (-14%) 1mo $60,000 $61 53
2544 W Fairmount Ave 0.75mi 2/1.5 (-1) 1,204 (+5%) 2mo $55,000 $46 47
300 Denison St 0.73mi 3/2.0 1,260 (+10%) 2mo $205,000 $163 43

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 · 6.1% rent growth · sell at horizon

5-year hold
IRR
16.2%
Equity multiple
1.68×
Total profit
$22,717
Equity at exit
$17,892
10-year hold
IRR
27.0%
Equity multiple
3.73×
Total profit
$91,793
Equity at exit
$10,375

Cash invested: $33,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
12 Strongly Tenant-Friendly
State Maryland
27 Tenant-Leaning · D+14
County
— inherits STATE
City Baltimore
12 Strongly Tenant-Friendly · D+58
Just-cause for tenancies > 1 yr.

ZIP-level market 21216

Rents YoY
6.1%
Active inventory
252
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,778 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$153 /mo · $1,840/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$572

Break-even live

Break-even rent $1,054
Max offer price $120,000
Occupancy floor 63%

Sensitivity live

Price -10% $640 -5% $606 +0% $572 +5% $538 +10% $504
Rent -10% $431 -5% $502 +0% $572 +5% $642 +10% $712
Rate -1.0pp $632 -0.5pp $602 base $572 +0.5pp $541 +1.0pp $509

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
$30,000
Closing costs
$3,600
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2744 W Mosher St Baltimore, MD 4.0 2.0 1412 $2,100 $1.49 24d 1 0.15mi
3015 Rayner Ave Baltimore, MD 3.0 1.0 1152 $1,350 $1.17 44d 1 0.17mi
2806 Riggs Ave Baltimore, MD 3.0 2.5 1412 $1,900 $1.35 4d 1 0.19mi
1042 Ellicott Dr Baltimore, MD 2.0 1.0 900 $1,450 $1.61 44d 1 0.28mi
2728 Winchester St Baltimore, MD 3.0 1.5 1260 $1,800 $1.43 4d 1 0.28mi
2636 Lauretta Ave Baltimore, MD 3.0 2.5 1232 $1,900 $1.54 44d 1 0.37mi
3238 Westmont Ave Baltimore, MD 3.0 1.0 1280 $1,600 $1.25 44d 1 0.39mi
2815 W Mulberry St Baltimore, MD 4.0 2.0 1040 $2,050 $1.97 44d 1 0.39mi
2609 Lauretta Ave Baltimore, MD 3.0 1.0 1286 $1,675 $1.30 24d 1 0.41mi
3003 Presstman St Unit 2 Baltimore, MD 2.0 1.0 1450 $1,300 $0.90 24d 1 0.46mi
3003 Presstman St Unit 1 Baltimore, MD 2.0 2.0 1450 $1,400 $0.97 45d 1 0.46mi
2800 Presstman St Baltimore, MD 3.0 2.5 1460 $1,799 $1.23 24d 1 0.48mi
709 Denison St Baltimore, MD 2.0 2.0 840 $1,630 $1.94 24d 1 0.49mi
780 Linnard St Baltimore, MD 3.0 2.0 1224 $1,590 $1.30 44d 1 0.53mi
787 N Grantley St Baltimore, MD 3.0 1.0 1116 $1,575 $1.41 24d 1 0.55mi
798 N Grantley St Baltimore, MD 3.0 2.0 1360 $2,295 $1.69 24d 1 0.55mi
2303 Calverton Heights Ave Baltimore, MD 4.0 2.0 1314 $2,250 $1.71 24d 1 0.59mi
3127 Baker St Baltimore, MD 3.0 1.0 1000 $1,300 $1.30 44d 1 0.59mi
3423 Edmondson Ave Baltimore, MD 2.0 1.5 1400 $1,710 $1.22 44d 1 0.60mi
730 Linnard St Unit 1 Baltimore, MD 4.0 1.0 1360 $1,750 $1.29 24d 1 0.61mi
918 N Bentalou St Baltimore, MD 3.0 1.5 1485 $1,750 $1.18 44d 1 0.61mi
2301 Riggs Ave Baltimore, MD 3.0 2.0 1072 $1,600 $1.49 24d 1 0.61mi
3309 Brighton St Baltimore, MD 3.0 1.0 1134 $1,700 $1.50 44d 1 0.62mi
3507 Edmondson Ave Baltimore, MD 4.0 2.0 1428 $2,300 $1.61 44d 1 0.65mi
623 N Grantley St Baltimore, MD 4.0 2.0 1250 $2,000 $1.60 24d 1 0.68mi
405 N Edgewood St Baltimore, MD 4.0 2.0 1408 $2,950 $2.10 5d 1 0.68mi
3003 W North Ave Baltimore, MD 1.0–2.0 1.0 841 $935 $1.11 3d 3 0.76mi
3712 Gelston Dr Baltimore, MD 3.0 2.0 1250 $2,500 $2.00 24d 1 0.78mi
1617 Moreland Ave Baltimore, MD 2.0 1.0 900 $1,450 $1.61 24d 1 0.80mi
41 N Kossuth St Baltimore, MD 3.0 2.0 1216 $1,800 $1.48 24d 1 0.82mi
1617-A Moreland Ave Unit 2nd Flr Baltimore, MD 2.0 1.0 1500 $1,400 $0.93 44d 1 0.82mi
3706 W Franklin St Unit 1 Baltimore, MD 2.0 1.0 735 $1,100 $1.50 5d 1 0.83mi
3607 W Lexington St Baltimore, MD 3.0 2.0 1050 $1,895 $1.80 5d 1 0.84mi
2636 W North Ave Baltimore, MD 2.0–3.0 1.0–2.0 975 $1,475 $1.51 5d 1 0.84mi
62 N Gorman Ave Baltimore, MD 3.0 2.0 1100 $2,500 $2.27 18d 1 0.86mi
3310 Elbert St Baltimore, MD 2.0 1.0 920 $1,550 $1.68 24d 1 0.87mi
2516 Hollins St Baltimore, MD 3.0 2.0 1100 $1,700 $1.55 44d 1 0.88mi
2537 Hollins St Baltimore, MD 3.0 2.0 1200 $1,450 $1.21 24d 1 0.89mi
1914 Mosher St Unit 1914 Baltimore, MD 4.0 2.5 1200 $1,700 $1.42 44d 1 0.92mi
3336 W Caton Ave Baltimore, MD 3.0 2.0 1236 $1,625 $1.31 24d 1 0.93mi

Listing history 50 events

  1. 2026-06-21
    days on market $120,000 Active 35 DOM
  2. 2026-06-18
    days on market $120,000 Active 32 DOM
  3. 2026-06-17
    days on market $120,000 Active 31 DOM
  4. 2026-06-16
    days on market $120,000 Active 30 DOM
  5. 2026-06-15
    days on market $120,000 Active 29 DOM
  6. 2026-06-13
    pricedays on market $120,000 Active 27 DOM
  7. 2026-06-09
    days on market $129,000 Active 23 DOM
  8. 2026-06-08
    days on market $129,000 Active 22 DOM
  9. 2026-06-07
    days on market $129,000 Active 21 DOM
  10. 2026-06-04
    days on market $129,000 Active 18 DOM
  11. 2026-06-03
    days on market $129,000 Active 17 DOM
  12. 2026-06-02
    days on market $129,000 Active 16 DOM
  13. 2026-06-02
    price $129,000 Active 15 DOM
  14. 2026-06-01
    days on market $134,000 Active 15 DOM
  15. 2026-05-31
    days on market $134,000 Active 14 DOM
  16. 2026-05-17
    listed $134,500 Active
  17. 2025-12-26
    soldstatus $70,000
  18. 2025-10-31
    soldstatus $70,000 Closed 460-char remark
    Show marketing remark (460 chars)

    ONLINE AUCTION: Bidding begins 09/24/2025 @ 10:00 AM. Bidding ends 09/26/2025 @ 12:50 PM. List Price is Suggested Opening Bid. Deposit: $7,500. Lender Financing Available! This renovated/rent ready 2-story rowhome is located in the Mosher neighborhood of Baltimore. Located near Gwynns Falls Park and Coppin State University, offering access to recreational trails and a major academic hub.  Closest traffic arteries are W Franklin St and W Lafayette Ave.

  19. 2025-10-07
    status Pending 460-char remark
    Show marketing remark (460 chars)

    ONLINE AUCTION: Bidding begins 09/24/2025 @ 10:00 AM. Bidding ends 09/26/2025 @ 12:50 PM. List Price is Suggested Opening Bid. Deposit: $7,500. Lender Financing Available! This renovated/rent ready 2-story rowhome is located in the Mosher neighborhood of Baltimore. Located near Gwynns Falls Park and Coppin State University, offering access to recreational trails and a major academic hub.  Closest traffic arteries are W Franklin St and W Lafayette Ave.

  20. 2025-07-31
    listed $35,000 Active 460-char remark
    Show marketing remark (460 chars)

    ONLINE AUCTION: Bidding begins 09/24/2025 @ 10:00 AM. Bidding ends 09/26/2025 @ 12:50 PM. List Price is Suggested Opening Bid. Deposit: $7,500. Lender Financing Available! This renovated/rent ready 2-story rowhome is located in the Mosher neighborhood of Baltimore. Located near Gwynns Falls Park and Coppin State University, offering access to recreational trails and a major academic hub.  Closest traffic arteries are W Franklin St and W Lafayette Ave.

  21. 2025-07-24
    soldstatus $75,000
  22. 2025-06-20
    soldstatus $75,000 Closed 785-char remark
    Show marketing remark (785 chars)

    Discover the potential of 2865 W Lafayette Ave—a delightful 3-BR, and 1BA - gem that’s brimming with possibilities! Whether you’re a first-time homebuyer eager to put down roots or an investor searching for your next great opportunity, this home offers a canvas ready for your vision. With a layout that’s both cozy and functional, this home invites you to imagine the possibilities. Picture yourself transforming each room into a space that reflects your unique style. The property is sold strictly as-is, giving you the perfect opportunity to personalize and upgrade to your heart’s content. This is your chance to invest in a home with great bones, nestled in a convenient location. Act fast—opportunities like this don’t come around often!

  23. 2025-05-13
    status Pending 785-char remark
    Show marketing remark (785 chars)

    Discover the potential of 2865 W Lafayette Ave—a delightful 3-BR, and 1BA - gem that’s brimming with possibilities! Whether you’re a first-time homebuyer eager to put down roots or an investor searching for your next great opportunity, this home offers a canvas ready for your vision. With a layout that’s both cozy and functional, this home invites you to imagine the possibilities. Picture yourself transforming each room into a space that reflects your unique style. The property is sold strictly as-is, giving you the perfect opportunity to personalize and upgrade to your heart’s content. This is your chance to invest in a home with great bones, nestled in a convenient location. Act fast—opportunities like this don’t come around often!

  24. 2025-04-08
    price $85,000 785-char remark
    Show marketing remark (785 chars)

    Discover the potential of 2865 W Lafayette Ave—a delightful 3-BR, and 1BA - gem that’s brimming with possibilities! Whether you’re a first-time homebuyer eager to put down roots or an investor searching for your next great opportunity, this home offers a canvas ready for your vision. With a layout that’s both cozy and functional, this home invites you to imagine the possibilities. Picture yourself transforming each room into a space that reflects your unique style. The property is sold strictly as-is, giving you the perfect opportunity to personalize and upgrade to your heart’s content. This is your chance to invest in a home with great bones, nestled in a convenient location. Act fast—opportunities like this don’t come around often!

  25. 2025-04-08
    status Active 785-char remark
    Show marketing remark (785 chars)

    Discover the potential of 2865 W Lafayette Ave—a delightful 3-BR, and 1BA - gem that’s brimming with possibilities! Whether you’re a first-time homebuyer eager to put down roots or an investor searching for your next great opportunity, this home offers a canvas ready for your vision. With a layout that’s both cozy and functional, this home invites you to imagine the possibilities. Picture yourself transforming each room into a space that reflects your unique style. The property is sold strictly as-is, giving you the perfect opportunity to personalize and upgrade to your heart’s content. This is your chance to invest in a home with great bones, nestled in a convenient location. Act fast—opportunities like this don’t come around often!

  26. 2025-03-26
    historical 785-char remark
    Show marketing remark (785 chars)

    Discover the potential of 2865 W Lafayette Ave—a delightful 3-BR, and 1BA - gem that’s brimming with possibilities! Whether you’re a first-time homebuyer eager to put down roots or an investor searching for your next great opportunity, this home offers a canvas ready for your vision. With a layout that’s both cozy and functional, this home invites you to imagine the possibilities. Picture yourself transforming each room into a space that reflects your unique style. The property is sold strictly as-is, giving you the perfect opportunity to personalize and upgrade to your heart’s content. This is your chance to invest in a home with great bones, nestled in a convenient location. Act fast—opportunities like this don’t come around often!

  27. 2025-03-26
    listed $105,000 785-char remark
    Show marketing remark (785 chars)

    Discover the potential of 2865 W Lafayette Ave—a delightful 3-BR, and 1BA - gem that’s brimming with possibilities! Whether you’re a first-time homebuyer eager to put down roots or an investor searching for your next great opportunity, this home offers a canvas ready for your vision. With a layout that’s both cozy and functional, this home invites you to imagine the possibilities. Picture yourself transforming each room into a space that reflects your unique style. The property is sold strictly as-is, giving you the perfect opportunity to personalize and upgrade to your heart’s content. This is your chance to invest in a home with great bones, nestled in a convenient location. Act fast—opportunities like this don’t come around often!

  28. 2024-12-26
    historical
  29. 2024-10-10
    listed $120,000 Active
  30. 2024-09-30
    historical $1,300
  31. 2024-08-06
    listed $1,300
  32. 2023-06-22
    historical
  33. 2023-02-06
    soldstatus $396,250
  34. 2022-02-10
    soldstatus $110,000
  35. 2020-02-19
    soldstatus $23,500 Closed
  36. 2020-01-24
    status Pending
  37. 2019-12-20
    price $27,900
  38. 2019-11-19
    price $29,900
  39. 2019-10-29
    price $33,000
  40. 2019-10-11
    listed $34,900 Active
  41. 2019-05-20
    historical
  42. 2019-04-24
    listed $15,000 Active
  43. 2018-06-30
    historical
  44. 2018-06-21
    status Pending
  45. 2018-06-21
    status Contract
  46. 2018-06-20
    historical Withdrawn
  47. 2018-06-01
    status Active
  48. 2018-06-01
    status Active
  49. 2018-06-01
    historical
  50. 2018-06-01
    historical Expired

ⓘ 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
$1,840 · $153/mo
Projected year-2 tax
$1,840 · $153/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,332
− Mortgage interest
−$6,722
− Property taxes
−$1,840
− Insurance
−$600
− Repairs & maintenance
−$1,707
− Management
−$1,707
− Depreciation
−$3,491
Taxable income
$5,267
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,264
After-tax cash flow
$5,597/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 City Public Schools
NCES district ID
2400090
Math proficiency
7% ▼ -9.00%
Reading proficiency
16% ▼ -5.00%
Median HH income
$42,108
Composite
10.08/100
National rank
#9805
State rank
#24 of 24 in MD

Livability — Baltimore

Score
76/100
State rank
#90
US rank
#3396

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Baltimore, MD
County
Baltimore City · 558,601 people
City population
588,727
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
29,426
Household income
$42,031
Rent vs Own
49.8% rent · 50.2% own
Severe rent burden
2264.0

Population outlook (Baltimore County) Hauer SSP2

Today (2025)
624,249 people
By 2030
621,541 · -0.4%
By 2040
609,756 · -2.3%
By 2050
597,249 · -4.3%
By 2075
552,236 · -11.5%
By 2100
513,934 · -17.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (91%)
Race & ethnicity
Black 91% Hispanic / Latino 4% Two or more races 3% White 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3% French/Haitian/Cajun 1%

Political lean MEDSL · Baltimore

2024 margin
Solid D (+73.0) · D 85.2% · R 12.2% · Other 2.6%
2008→2024 swing
-2.5pp toward R · 2008: 75.5pp · 2024: 73.0pp
All cycles
2024: D+73.0 2020: D+76.6 2016: D+74.6 2012: D+76.4 2008: D+75.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -107.42%
Current HPI
164.3933
Rent YoY
▲ 6.10%
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

+438.0% since first listed
72 events — show timeline
  • 2026-05-17 Listed $134,500 BRIGHT MLS
  • 2025-12-26 Sold (Public Records) $70,000 Public Records
  • 2025-10-31 Sold (MLS) $70,000 BRIGHT MLS
  • 2025-10-07 Pending BRIGHT MLS
  • 2025-07-31 Listed $35,000 BRIGHT MLS
  • 2025-07-24 Sold (Public Records) $75,000 Public Records
  • 2025-06-20 Sold (MLS) $75,000 BRIGHT MLS
  • 2025-05-13 Pending BRIGHT MLS
  • 2025-04-08 Price Changed $85,000 BRIGHT MLS
  • 2025-04-08 Relisted BRIGHT MLS
  • 2025-03-26 Listed $105,000 BRIGHT MLS
  • 2025-03-26 Listing Removed BRIGHT MLS
  • 2024-12-26 Listing Removed BRIGHT MLS
  • 2024-10-10 Listed $120,000 BRIGHT MLS
  • 2024-09-30 Rental Removed $1,300 APPFOLIO
  • 2024-08-06 Listed for Rent $1,300 APPFOLIO
  • 2023-06-22 Rental Removed APPFOLIO
  • 2023-02-06 Sold (Public Records) $396,250 Public Records
  • 2022-02-10 Sold (Public Records) $110,000 Public Records
  • 2020-02-19 Sold (MLS) $23,500 BRIGHT MLS
  • 2020-01-24 Pending BRIGHT MLS
  • 2019-12-20 Price Changed $27,900 BRIGHT MLS
  • 2019-11-19 Price Changed $29,900 BRIGHT MLS
  • 2019-10-29 Price Changed $33,000 BRIGHT MLS
  • 2019-10-11 Listed $34,900 BRIGHT MLS
  • 2019-05-20 Listing Removed BRIGHT MLS
  • 2019-04-24 Listed $15,000 BRIGHT MLS
  • 2018-06-30 Listing Removed BRIGHT MLS
  • 2018-06-21 Pending BRIGHT MLS
  • 2018-06-21 Pending MRIS
  • 2018-06-20 Delisted MRIS
  • 2018-06-01 Relisted BRIGHT MLS
  • 2018-06-01 Relisted MRIS
  • 2018-06-01 Listing Removed BRIGHT MLS
  • 2018-06-01 Delisted MRIS
  • 2018-04-29 Relisted BRIGHT MLS
  • 2018-04-29 Relisted MRIS
  • 2018-04-17 Pending BRIGHT MLS
  • 2018-04-17 Pending MRIS
  • 2018-04-13 Listing Removed BRIGHT MLS
  • 2018-04-13 Delisted MRIS
  • 2018-04-13 Listed MRIS
  • 2018-04-13 Listed $34,500 BRIGHT MLS
  • 2018-02-22 Price Changed $34,500 BRIGHT MLS
  • 2018-02-22 Relisted MRIS
  • 2018-02-18 Pending MRIS
  • 2018-02-17 Delisted MRIS
  • 2017-12-02 Price Changed MRIS
  • 2017-12-02 Relisted MRIS
  • 2017-12-01 Delisted MRIS
  • 2017-06-14 Relisted MRIS
  • 2017-06-05 Pending MRIS
  • 2017-05-30 Listed MRIS
  • 2017-05-30 Listed $36,500 BRIGHT MLS
  • 2017-01-20 Listing Removed BRIGHT MLS
  • 2017-01-10 Pending MRIS
  • 2016-11-26 Pending MRIS
  • 2016-11-26 Delisted MRIS
  • 2016-11-26 Delisted MRIS
  • 2016-11-04 Listed MRIS
  • 2016-11-04 Listed $33,000 BRIGHT MLS
  • 2016-09-01 Delisted MRIS
  • 2016-09-01 Listing Removed BRIGHT MLS
  • 2016-03-02 Price Changed MRIS
  • 2015-12-30 Price Changed MRIS
  • 2015-09-28 Listed MRIS
  • 2015-09-28 Listed $33,000 BRIGHT MLS
  • 2014-11-01 Delisted MRIS
  • 2014-11-01 Listing Removed BRIGHT MLS
  • 2014-03-29 Listed MRIS
  • 2014-03-29 Listed $40,000 BRIGHT MLS
  • 2008-05-22 Sold (Public Records) $25,000 Public Records

Property tax history

+7.8%/yr

Latest (2025): $1,840 · +67.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…