CashFlowRE
Sign in Sign up
3727 Mactavish Ave
C Composite 57.3
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 +19.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.8/10.0
  • Rent growth +3.8/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$140,000

3727 Mactavish Ave · Baltimore, MD 21229
2 bd · 1.5 ba · 998 sqft · Townhouse public records · 38 Days on market
Built 1951 1,742 sqft lot $140/sqft · 27% below area Est $193k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this 2 Bedroom, 1.5 bath townhome/row house in the charming neighborhood of Violetville. This home has been well cared for but the family has grown and they are seeking a larger space. House is move in ready with high quality carpet or real hardwood floors underneath. Enjoy a quiet street with great accessibility to Greater Baltimore. Finished basement, ceiling fans, and more. Convenient to 695, 95, St. Agnes, and downtown Baltimore. The family still lives in the house, we will do our best to accommodate all showings. Seller's require rent back, maximum of 4 months but ready to move as soon as they find new home. Actively searching.

Key facts

  • Parking
  • Built 1951
  • Listed 38 days

Property features AI

Exterior

  • Parking: 1 driveway space; 1 total garage/parking space
  • Utilities: Public water; No septic system (public sewer); Utilities: above ground and underground
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Not in a federal flood zone
  • Construction: Brick construction; Block foundation; Above grade and below grade structures
  • Exterior features: Porch(es); Awnings; Sidewalks; Paved driveway

Interior

  • Kitchen: Refrigerator included
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Hardwood; Tile/Brick; Vinyl
  • Bathrooms: 1 full bathroom on the main level; 1 half bathroom on the main level
  • Heating & cooling: Hot water baseboard heating; Natural gas heating and hot water
  • Interior features: Combination kitchen and dining area; Traditional floor plan; Wood floors; Daylight partial basement

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/1.5-bath townhouse listed at $140k.

Deal economics

  • At list price, monthly cash flow is $154 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 6.0% in Baltimore — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+5.4%/yr); 252 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 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.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 26% 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 $135,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 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 1951 — 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
1.08%
Cap rate
7.61%
Cash-on-cash
4.70%
DSCR
1.21
GRM
7.7

CMA / ARV

ARV (median comp)
$192,978
List price
$140,000
Delta
-27.45%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3645 Clarenell Rd 0.13mi 2/1.5 1,050 (+5%) 0mo $180,000 $171 85
3650 Clarenell Rd 0.11mi 2/1.0 1,050 (+5%) 2mo $180,000 $171 83
3653 Mactavish Ave 0.12mi 2/1.0 1,050 (+5%) 2mo $172,500 $164 82
3542 Benzinger Rd 0.41mi 2/2.0 999 (+0%) 0mo $198,000 $198 78
3507 Greenvale Rd 0.28mi 3/2.0 (+1) 1,024 (+3%) 0mo $241,000 $235 76
1023 Rockhill Ave 0.36mi 3/1.0 (+1) 992 (-1%) 0mo $220,000 $222 75
3547 Benzinger Rd 0.38mi 2/1.5 1,050 (+5%) 1mo $199,900 $190 73
3579 Benzinger Rd 0.36mi 2/1.5 1,050 (+5%) 3mo $189,000 $180 72
3517 Wilkens Ave 0.46mi 2/2.0 1,050 (+5%) 4mo $215,000 $205 65
3644 Benson Ave 0.20mi 2/1.5 1,145 (+15%) 2mo $180,000 $157 64
3521 Wilkens Ave 0.46mi 1/2.0 (-1) 1,050 (+5%) 3mo $202,000 $192 60
3396 Dulany St 0.70mi 2/1.5 1,080 (+8%) 0mo $177,523 $164 54

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 · 5.38% rent growth · sell at horizon

5-year hold
IRR
-6.1%
Equity multiple
0.77×
Total profit
$-9,144
Equity at exit
$20,874
10-year hold
IRR
6.4%
Equity multiple
1.53×
Total profit
$20,820
Equity at exit
$12,105

Cash invested: $39,200 (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 21229

Rents YoY
5.4%
Active inventory
252
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,507 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$245 /mo · $2,937/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$154

Break-even live

Break-even rent $1,313
Max offer price $140,000
Occupancy floor 85%

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
$35,000
Closing costs
$4,200
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4041 Wilkens Ave Unit C Baltimore, MD 1.0 1.0 600 $1,050 $1.75 14d 1 0.52mi
4041 Wilkens Ave Unit B Baltimore, MD 1.0 1.0 600 $1,000 $1.67 43d 1 0.55mi
4407 Leeds Ave Baltimore, MD 1.0 1.0 800 $1,300 $1.62 43d 1 0.58mi
3392 Saint Benedict St Baltimore, MD 2.0 1.0 864 $1,450 $1.68 23d 1 0.67mi
751 Yale Ave Baltimore, MD 3.0 1.5 1024 $1,750 $1.71 43d 1 0.82mi
1708 Hall Ave Unit 2 Halethorpe, MD 2.0 1.0 845 $1,625 $1.92 11d 1 0.83mi
627 Lucia Ave Baltimore, MD 3.0 1.0 892 $1,750 $1.96 23d 1 0.89mi
613 S Beechfield Ave Baltimore, MD 3.0 1.5 1080 $1,950 $1.81 43d 1 0.93mi
4301 Parkton St Baltimore, MD 1.0–3.0 1.0 730 $1,264 $1.73 43d 1 0.96mi
4431 Eldone Rd Baltimore, MD 3.0 2.0 896 $2,000 $2.23 23d 1 1.02mi
4700 Gateway Ter Arbutus, MD 1.0–3.0 1.0 728 $1,336 $1.84 43d 1 1.03mi
4617 Wilkens Ave Unit B Baltimore, MD 2.0 1.0 600 $1,200 $2.00 23d 1 1.04mi
304 Collins Ave Unit 2 Baltimore, MD 3.0 1.0 1016 $2,100 $2.07 43d 1 1.14mi
304 Collins Ave Unit 1 Baltimore, MD 1.0 1.0 845 $1,600 $1.89 43d 1 1.14mi
1253 Circle Dr Halethorpe, MD 1.0 1.0 780 $1,500 $1.92 17d 1 1.16mi
4018 Massachusetts Ave Baltimore, MD 3.0 1.0 1050 $1,400 $1.33 23d 1 1.30mi
402 Colleen Rd Baltimore, MD 1.0–2.0 1.0 910 $1,450 $1.59 2d 11 1.30mi
501 Hazlett Ave Baltimore, MD 2.0–3.0 1.5–2.0 1044 $1,395 $1.34 1d 8 1.33mi
4215 Connecticut Ave Baltimore, MD 1.0 1.0 625 $950 $1.52 23d 1 1.38mi
24 Colony Hill Ct Baltimore, MD 1.0–3.0 1.0–1.5 867 $1,704 $1.96 4d 9 1.42mi
532 Coventry Rd Baltimore, MD 2.0 1.0 661 $1,300 $1.97 21d 1 1.49mi
2429 Washington Blvd Baltimore, MD 1.0 1.0 940 $600 $0.64 23d 1 1.50mi

Listing history 26 events

  1. 2026-06-18
    days on market $140,000 Active 38 DOM
  2. 2026-06-17
    days on market $140,000 Active 37 DOM
  3. 2026-06-16
    days on market $140,000 Active 36 DOM
  4. 2026-06-15
    days on market $140,000 Active 35 DOM
  5. 2026-06-13
    days on market $140,000 Active 33 DOM
  6. 2026-06-09
    days on market $140,000 Active 29 DOM
  7. 2026-06-08
    days on market $140,000 Active 28 DOM
  8. 2026-06-07
    days on market $140,000 Active 27 DOM
  9. 2026-06-04
    days on market $140,000 Active 24 DOM
  10. 2026-06-03
    days on market $140,000 Active 23 DOM
  11. 2026-06-02
    days on market $140,000 Active 22 DOM
  12. 2026-06-02
    price $140,000 Active 21 DOM
  13. 2026-06-01
    days on market $145,000 Active 21 DOM
  14. 2026-05-31
    days on market $145,000 Active 20 DOM
  15. 2026-05-12
    listed $145,000 Active 501-char remark
  16. 2026-05-12
    historical $145,000 501-char remark
  17. 2023-03-16
    soldstatus $145,000
  18. 2022-04-01
    soldstatus $145,000 Closed 651-char remark
    Show marketing remark (651 chars)

    Welcome to this 2 Bedroom, 1.5 bath townhome/row house in the charming neighborhood of Violetville. This home has been well cared for but the family has grown and they are seeking a larger space. House is move in ready with high quality carpet or real hardwood floors underneath. Enjoy a quiet street with great accessibility to Greater Baltimore. Finished basement, ceiling fans, and more. Convenient to 695, 95, St. Agnes, and downtown Baltimore. The family still lives in the house, we will do our best to accommodate all showings. Seller's require rent back, maximum of 4 months but ready to move as soon as they find new home. Actively searching.

  19. 2022-02-24
    status Pending 651-char remark
    Show marketing remark (651 chars)

    Welcome to this 2 Bedroom, 1.5 bath townhome/row house in the charming neighborhood of Violetville. This home has been well cared for but the family has grown and they are seeking a larger space. House is move in ready with high quality carpet or real hardwood floors underneath. Enjoy a quiet street with great accessibility to Greater Baltimore. Finished basement, ceiling fans, and more. Convenient to 695, 95, St. Agnes, and downtown Baltimore. The family still lives in the house, we will do our best to accommodate all showings. Seller's require rent back, maximum of 4 months but ready to move as soon as they find new home. Actively searching.

  20. 2022-02-18
    price $142,000 651-char remark
    Show marketing remark (651 chars)

    Welcome to this 2 Bedroom, 1.5 bath townhome/row house in the charming neighborhood of Violetville. This home has been well cared for but the family has grown and they are seeking a larger space. House is move in ready with high quality carpet or real hardwood floors underneath. Enjoy a quiet street with great accessibility to Greater Baltimore. Finished basement, ceiling fans, and more. Convenient to 695, 95, St. Agnes, and downtown Baltimore. The family still lives in the house, we will do our best to accommodate all showings. Seller's require rent back, maximum of 4 months but ready to move as soon as they find new home. Actively searching.

  21. 2022-01-24
    price $144,900 651-char remark
    Show marketing remark (651 chars)

    Welcome to this 2 Bedroom, 1.5 bath townhome/row house in the charming neighborhood of Violetville. This home has been well cared for but the family has grown and they are seeking a larger space. House is move in ready with high quality carpet or real hardwood floors underneath. Enjoy a quiet street with great accessibility to Greater Baltimore. Finished basement, ceiling fans, and more. Convenient to 695, 95, St. Agnes, and downtown Baltimore. The family still lives in the house, we will do our best to accommodate all showings. Seller's require rent back, maximum of 4 months but ready to move as soon as they find new home. Actively searching.

  22. 2022-01-18
    listed $149,900 Active 651-char remark
    Show marketing remark (651 chars)

    Welcome to this 2 Bedroom, 1.5 bath townhome/row house in the charming neighborhood of Violetville. This home has been well cared for but the family has grown and they are seeking a larger space. House is move in ready with high quality carpet or real hardwood floors underneath. Enjoy a quiet street with great accessibility to Greater Baltimore. Finished basement, ceiling fans, and more. Convenient to 695, 95, St. Agnes, and downtown Baltimore. The family still lives in the house, we will do our best to accommodate all showings. Seller's require rent back, maximum of 4 months but ready to move as soon as they find new home. Actively searching.

  23. 2003-07-10
    soldstatus $71,500
  24. 2003-03-31
    soldstatus $71,500
  25. 2003-01-22
    historical
  26. 2002-08-26
    listed $71,500

ⓘ 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
$2,937 · $245/mo
Projected year-2 tax
$2,937 · $245/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 5/10 Major 26% 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
$18,088
− Mortgage interest
−$7,842
− Property taxes
−$2,937
− Insurance
−$700
− Repairs & maintenance
−$1,447
− Management
−$1,447
− Depreciation
−$4,073
Taxable loss
−$358
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$86
After-tax cash flow
$1,929/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)
46,679
Household income
$60,047
Rent vs Own
43.1% rent · 56.9% own
Severe rent burden
2776.0

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 (73%)
Race & ethnicity
Black 73% White 15% Hispanic / Latino 6% Two or more races 4% Asian 3%
Hispanic origin (detail)
Common ancestry
Lithuanian 1% Romanian 1% Serbian 1%
Foreign-born
5% · Canada, Philippines
Languages at home
91% English-only · Spanish 4% Other Indo-European 2% Other Asian/Pacific 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
▼ -259.07%
Current HPI
226.896
Rent YoY
▲ 5.38%
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

+95.8% since first listed
13 events — show timeline
  • 2026-06-01 Price Changed $140,000 BRIGHT MLS
  • 2026-05-12 Listed $145,000 BRIGHT MLS
  • 2026-05-12 Coming Soon $145,000 BRIGHT MLS
  • 2023-03-16 Sold (Public Records) $145,000 Public Records
  • 2022-04-01 Sold (MLS) $145,000 BRIGHT MLS
  • 2022-02-24 Pending BRIGHT MLS
  • 2022-02-18 Price Changed $142,000 BRIGHT MLS
  • 2022-01-24 Price Changed $144,900 BRIGHT MLS
  • 2022-01-18 Listed $149,900 BRIGHT MLS
  • 2003-07-10 Sold (Public Records) $71,500 Public Records
  • 2003-03-31 Sold (MLS) $71,500 MRIS
  • 2003-01-22 Delisted MRIS
  • 2002-08-26 Listed $71,500 MRIS

Property tax history

+1.2%/yr

Latest (2025): $2,937 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…