CashFlowRE
Sign in Sign up
4600 Seifert Ave
C- Composite 50.95
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 +20.5/30.0
  • ARV discount +7.4/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.7/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$184,900

4600 Seifert Ave · Baltimore, MD 21206
3 bd · 1.0 ba · 1,280 sqft · Townhouse public records · 4 Days on market
Built 1959 4,375 sqft lot Est $184k · at est.

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

Listing remarks MLS

* * * BEAUTIFUL!!! * * * IMMED OCCUPANCY AVAILABLE ON THIS LOVELY HM! SPACIOUS LIV & DIN RMS W/ RECENT CARPET! RENOV EAT-IN KITCH! ALL APPLS! UPDATED BATH W/ CERAM FLR! PULL-DWN STAIRS TO ATTIC STORAGE! RECENT RF! LOWER LVL HAS KNOTTY PINE CLUBRM W/ BUILT-INS, FLUSH & LG UTILITY RM! BASEMENT WATERPROOFED! COVERD FRONT PORCH! LG LOT W/ DRIVEWY, FENCED YD & SHED! * * TRULY A GREAT BUY! * *

Key facts

  • Covered front porch
  • Private driveway
  • Large backyard

Tags

HARDWOOD FLOORSAMPLE CABINET SPACECOVERED FRONT PORCHPRIVATE DRIVEWAYDETACHED GARAGELARGE BACKYARD

Property features AI

Finance

  • Other: Basement: full, partially finished, rear entrance, walkout level with sump pump; Total below-grade area: 640 (assessor); Above-grade finished area: 1,280 (assessor); Accessibility features: Other; Location: In city limits (Baltimore City)
  • HOA & community: Association amenities: Other

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer
  • Home design: Semi-detached home; Two-level living with finished above-grade area and finished/partially finished below-grade space; Fee simple ownership
  • Construction: Combination and brick construction; Brick/mortar foundation; Asphalt roof
  • Exterior features: Sidewalks; Landscaped lot; Rear fencing; Patio(s); Porch(es); Shed

Interior

  • Kitchen: Dishwasher; Disposal; Gas oven/range; Range hood; Refrigerator
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Wood floors
  • Bathrooms: Two full bathrooms (one on main level, one on first upper level)
  • Heating & cooling: Forced air heating; Natural gas heating and hot water; Ceiling fans; Window air conditioning units (electric)
  • Interior features: Kitchen with table space; Dining area; Built-in cabinetry; Window treatments; Wood floors; Storm door
  • Laundry & utility: Washer; Dryer; Utility room; Storage room; Attic

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 $185k.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Cap rate 7.9% 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 (+4.4%/yr); 180 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); 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($65k/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 $1k of loan paydown is wiped out by about $6k 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
  • Current owner paid $150k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1959 — 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 $184,900

Questions for the listing agent

  1. Built in 1959 — 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. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.07%
Cap rate
7.88%
Cash-on-cash
5.65%
DSCR
1.25
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$184,320
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4332 Berger Ave 0.34mi 3/2.0 1,212 (-5%) 8mo $175,000 $144 65
5414 Belair Rd 0.40mi 3/3.0 1,352 (+6%) 1mo $218,900 $162 63
4009 Belwood Ave 0.52mi 4/2.0 (+1) 1,300 (+2%) 3mo $267,000 $205 62
5421 Belle Vista Ave 0.56mi 3/2.0 1,320 (+3%) 8mo $235,000 $178 58
5016 Belair Rd 0.47mi 3/1.0 1,176 (-8%) 10mo $75,000 $64 56
4217 Berger Ave 0.38mi 3/2.5 1,168 (-9%) 7mo $185,000 $158 56
4216 Berger Ave 0.40mi 4/2.5 (+1) 1,380 (+8%) 4mo $83,500 $61 54
5516 Seward Ave 0.64mi 3/1.5 1,164 (-9%) 2mo $140,000 $120 52
5538 Whitwood Rd 0.58mi 3/1.5 1,452 (+13%) 1mo $195,000 $134 47
4621 Marx Ave 0.56mi 2/1.5 (-1) 1,424 (+11%) 6mo $150,000 $105 43
4108 White Ave 0.71mi 3/2.0 1,152 (-10%) 5mo $108,500 $94 42
5454 Cedonia Ave 0.75mi 4/2.0 (+1) 1,152 (-10%) 1mo $215,000 $187 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 · 4.43% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-11,509
Equity at exit
$27,569
10-year hold
IRR
5.5%
Equity multiple
1.43×
Total profit
$22,326
Equity at exit
$15,987

Cash invested: $51,772 (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 21206

Rents YoY
4.4%
Active inventory
180
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,970 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$266 /mo · $3,194/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$244

Break-even live

Break-even rent $1,662
Max offer price $184,900
Occupancy floor 83%

Sensitivity live

Price -10% $348 -5% $296 +0% $244 +5% $191 +10% $139
Rent -10% $88 -5% $166 +0% $244 +5% $322 +10% $399
Rate -1.0pp $337 -0.5pp $291 base $244 +0.5pp $196 +1.0pp $147

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
$46,225
Closing costs
$5,547
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
4924 Frankford Ave Baltimore, MD 4.0 2.0 1176 $2,600 $2.21 24d 1 0.33mi
4517 Woodlea Ave Baltimore, MD 2.0 2.0 1326 $1,900 $1.43 3d 1 0.44mi
4308 Hamilton Ave Baltimore, MD 2.0 1.0 1110 $1,416 $1.28 24d 1 0.50mi
4718 Blue Ridge Ave Baltimore, MD 4.0 3.0 1744 $2,400 $1.38 12d 1 0.51mi
4104 Parkwood Ave Baltimore, MD 3.0 1.0 1224 $2,800 $2.29 24d 1 0.53mi
4023 Belwood Ave Baltimore, MD 3.0 1.0 1080 $1,995 $1.85 44d 1 0.53mi
4007 Biddison Ln Apt 1 Baltimore, MD 2.0 1.0 1000 $1,279 $1.28 18d 1 0.53mi
5632 Belair Rd Baltimore, MD 3.0 1.5 1260 $2,100 $1.67 24d 1 0.54mi
5313 Todd Ave Baltimore, MD 3.0 1.5 1280 $1,800 $1.41 17d 1 0.56mi
4903 1/2 Hamilton Ave Apt B Baltimore, MD 3.0 2.0 925 $1,550 $1.68 24d 1 0.61mi
4901 Gunther Ave Baltimore, MD 1.0–3.0 1.0–2.0 742 $1,463 $1.97 3d 1 0.61mi
4905 Hamilton Ave Apt B Baltimore, MD 3.0 2.0 925 $1,550 $1.68 24d 1 0.61mi
4907 Hamilton Ave Unit B Baltimore, MD 3.0 2.0 925 $1,699 $1.84 44d 1 0.62mi
5904 Arizona Ave Unit B Baltimore, MD 3.0 2.0 925 $1,550 $1.68 24d 1 0.63mi
4909 Hamilton Ave Baltimore, MD 2.0–3.0 2.0 862 $1,550 $1.80 4d 5 0.63mi
5424 Belle Vista Ave Baltimore, MD 2.0 1.0 932 $1,300 $1.39 44d 1 0.63mi
3802 Biddison Ln Baltimore, MD 4.0 1.5 1443 $2,024 $1.40 12d 1 0.72mi
4409 Moravia Rd Baltimore, MD 2.0 1.0 861 $1,385 $1.61 44d 3 0.75mi
3721 Frankford Ave Baltimore, MD 3.0 2.0 1600 $2,050 $1.28 44d 1 0.77mi
5305 Moravia Rd Baltimore, MD 3.0 1.0 679 $1,993 $2.93 3d 1 0.80mi
5307 Valiquet Ave Unit A Baltimore, MD 2.0 1.0 1672 $1,375 $0.82 44d 1 0.81mi
5253 Cedgate Rd Unit 1 Baltimore, MD 3.0 1.5 1152 $2,200 $1.91 44d 1 0.81mi
5248 Darien Rd Baltimore, MD 3.0 1.0 1584 $2,100 $1.33 44d 1 0.84mi
4905 Greencrest Rd Baltimore, MD 3.0 1.5 1536 $1,950 $1.27 44d 1 0.86mi
4111 Century Rd Baltimore, MD 3.0 1.5 1432 $2,500 $1.75 44d 1 0.87mi
3514 Ailsa Ave Baltimore, MD 3.0 2.0 1800 $2,200 $1.22 44d 1 0.96mi
4400 Asbury Ave Baltimore, MD 3.0 2.0 1270 $1,995 $1.57 5d 1 0.97mi
4320 Sheldon Ave Baltimore, MD 3.0 1.5 1280 $1,800 $1.41 24d 1 1.00mi
5611 Force Rd Baltimore, MD 3.0 1.5 1296 $1,850 $1.43 44d 1 1.01mi
6042 Barstow Rd Baltimore, MD 1.0–3.0 1.0 736 $1,527 $2.07 3d 1 1.03mi
3607 Bayonne Ave Unit 2 Baltimore, MD 2.0 1.0 900 $1,300 $1.44 24d 1 1.06mi
5731 Denwood Ave Baltimore, MD 3.0 1.5 1440 $1,700 $1.18 24d 1 1.09mi
5731 Denwood Ave Baltimore, MD 3.0 1.5 1152 $1,700 $1.48 22d 1 1.09mi
4024 Eierman Ave Baltimore, MD 3.0 2.0 1136 $1,825 $1.61 44d 1 1.10mi
3309 Southern Ave Unit 2 Baltimore, MD 2.0 1.0 1200 $1,600 $1.33 13d 1 1.14mi
3551 Shannon Dr Baltimore, MD 3.0 2.0 1485 $2,358 $1.59 24d 1 1.19mi
3573 Shannon Dr Baltimore, MD 4.0 2.0 1493 $2,300 $1.54 18d 1 1.21mi
3566 Dudley Ave Baltimore, MD 2.0 1.0 896 $1,800 $2.01 24d 1 1.24mi
3300 Dudley Ave Baltimore, MD 4.0 2.0 1724 $2,200 $1.28 44d 1 1.25mi
4022 Ardley Ave Baltimore, MD 2.0 1.0 896 $1,750 $1.95 44d 1 1.26mi

Listing history 5 events

  1. 2026-06-17
    status $184,900 Pending 4 DOM
  2. 2026-06-16
    days on market $184,900 Active 4 DOM
  3. 2026-06-15
    days on market $184,900 Active 3 DOM
  4. 2026-06-13
    remarks 699-char remark
  5. 2026-06-13
    listed $184,900 Active 1 DOM

ⓘ 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
$3,194 · $266/mo
Projected year-2 tax
$3,194 · $266/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 5/10 Major 6 unhealthy d/yr today · 8 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
$23,644
− Mortgage interest
−$10,357
− Property taxes
−$3,194
− Insurance
−$924
− Repairs & maintenance
−$1,892
− Management
−$1,892
− Depreciation
−$5,379
Taxable income
$7
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2
After-tax cash flow
$2,924/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)
48,902
Household income
$64,531
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
2317.0

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 20% Two or more races 3% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 3% Ukrainian 1%
Foreign-born
8% · Canada
Languages at home
92% English-only · Spanish 2% Arabic 2% Other Indo-European 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
▼ -191.83%
Current HPI
284.5645
Rent YoY
▲ 4.43%
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

+117.8% since first listed
6 events — show timeline
  • 2026-06-12 Listed $184,900 BRIGHT MLS
  • 2025-02-10 Sold (Public Records) $150,000 Public Records
  • 2002-11-04 Sold (Public Records) $83,800 Public Records
  • 2002-10-25 Sold (MLS) $83,800 MRIS
  • 2002-08-28 Delisted MRIS
  • 2002-07-31 Listed $84,900 MRIS

Property tax history

-0.6%/yr

Latest (2025): $3,194 · +17.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…