3727 Mactavish Ave · Baltimore, MD
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $755 – $1,403
Heat risk 7/10 · Major
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 5/10 · Moderate
- Chance of severe wind over 30 yrs
- 26.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -6.1%
- Equity multiple
- 0.77×
- Total profit
- $-9,144
- Equity at exit
- $20,874
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $140,000 Active 38 DOM
-
2026-06-17days on market $140,000 Active 37 DOM
-
2026-06-16days on market $140,000 Active 36 DOM
-
2026-06-15days on market $140,000 Active 35 DOM
-
2026-06-13days on market $140,000 Active 33 DOM
-
2026-06-09days on market $140,000 Active 29 DOM
-
2026-06-08days on market $140,000 Active 28 DOM
-
2026-06-07days on market $140,000 Active 27 DOM
-
2026-06-04days on market $140,000 Active 24 DOM
-
2026-06-03days on market $140,000 Active 23 DOM
-
2026-06-02days on market $140,000 Active 22 DOM
-
2026-06-02price $140,000 Active 21 DOM
-
2026-06-01days on market $145,000 Active 21 DOM
-
2026-05-31days on market $145,000 Active 20 DOM
-
2026-05-12$145,000 Active 501-char remark
-
2026-05-12historical $145,000 501-char remark
-
2023-03-16soldstatus $145,000
-
2022-04-01soldstatus $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.
-
2022-02-24status 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.
-
2022-02-18price $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.
-
2022-01-24price $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.
-
2022-01-18$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.
-
2003-07-10soldstatus $71,500
-
2003-03-31soldstatus $71,500
-
2003-01-22historical
-
2002-08-26$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
- 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
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
- 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 |
|---|---|---|
| Aerospace / Defense | 1 | $71B |
|
||
| Utilities | 1 | $25B |
|
||
| Hotels | 1 | $24B |
|
||
| Consumer Goods | 1 | $7B |
|
||
| Real Estate | 1 | $6B |
|
||
| Chemicals | 1 | $2B |
|
||
Price history
+95.8% since first listed13 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%/yrLatest (2025): $2,937 · +13.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…