CashFlowRE
Sign in Sign up
1738 Redwood
C- Composite 50.83
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.6/30.0
  • DSCR +4.5/10.0
  • Rent growth +4.2/5.0
  • 1% rule +3.9/10.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$255,000

1738 Redwood · Parkville, MD 21234
3 bd · 2.0 ba · 1,632 sqft · Townhouse public records · 1 Days on market
Built 1950 2,726 sqft lot Est $307k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lovely 3 Bed/2 Bath End Unit! This beautiful well maintained home features upgraded kitchen w/ SS appliances & Granite C. T. , Hardwood floors on main level, Open living room with tons of Natural Light. The spacious basement is fully finished w/ a full bath. Walk out and enjoy the privately fenced in back yard w/ patio and landscape that is perfect for entertaining. Close to major commuter routes!

Key facts

  • Built 1950

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/2.0-bath townhouse listed at $255k.

Deal economics

  • At list price, monthly cash flow is $6 ($74/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (10.9% below list).
  • Recommended offer: $227k (10.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.3% in Parkville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 77/100 on livability (#77 in MD, #2,839 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: schools F, crime F.
  • 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,511 units permitted in Baltimore County in 2024 (643 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($84k/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 $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 17y ago; this cycle's ask is 38% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $188k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; 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 $227,111 (10.9% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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
0.89%
Cap rate
6.58%
Cash-on-cash
1.04%
DSCR
1.05
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$306,816
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1738 Redwood 0.00mi 3/2.0 1,632 (0%) 1mo $255,000 $156 99
1603 Thetford Rd 0.60mi 3/2.0 1,620 (-1%) 3mo $338,000 $209 69
8415 Pleasant Plns 0.66mi 3/1.5 1,620 (-1%) 2mo $291,000 $180 64
1770 Weston Ave 0.18mi 3/1.5 1,396 (-14%) 2mo $239,000 $171 64
8619 Oak Rd 0.17mi 3/1.5 1,408 (-14%) 5mo $225,000 $160 63
2200 Ellen Ave 0.51mi 3/1.5 1,728 (+6%) 4mo $275,000 $159 62
1551 Putty Hill Ave 0.67mi 3/2.0 1,580 (-3%) 2mo $335,000 $212 61
8301 Kendale Rd 0.32mi 3/1.5 1,408 (-14%) 1mo $280,000 $199 60
1644 Aberdeen Rd 0.60mi 3/2.0 1,516 (-7%) 4mo $307,000 $203 57
1844 Deveron Rd 0.74mi 3/2.0 1,520 (-7%) 1mo $305,000 $201 53
8425 Kings Ridge Rd 0.75mi 3/1.0 1,552 (-5%) 1mo $260,000 $168 52
2113 Pitney Rd 0.62mi 3/1.5 1,440 (-12%) 1mo $270,000 $188 48

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
-12.0%
Equity multiple
0.55×
Total profit
$-32,161
Equity at exit
$38,021
10-year hold
IRR
1.9%
Equity multiple
1.16×
Total profit
$11,302
Equity at exit
$22,048

Cash invested: $71,400 (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
9.4×

Monthly cashflow live

Estimated rent
$2,271 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$289 /mo · $3,468/yr
Insurance
$106
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$477
Net cashflow
$6

Break-even live

Break-even rent $2,263
Max offer price $255,000
Occupancy floor 95%

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
$63,750
Closing costs
$7,650
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
1726 Redwood Ave Parkville, MD 4.0 2.0 1435 $2,250 $1.57 18d 1 0.04mi
8451 Water Oak Rd Parkville, MD 3.0 2.0 1054 $1,950 $1.85 44d 1 0.06mi
8533 Oak Rd Parkville, MD 3.0 2.0 1480 $2,100 $1.42 44d 1 0.07mi
1745 Amuskai Rd Parkville, MD 2.0 2.0 1260 $1,975 $1.57 44d 1 0.10mi
1714 Pin Oak Rd Parkville, MD 3.0 1.0 1534 $2,800 $1.83 5d 1 0.12mi
8617 Oak Rd Parkville, MD 3.0 1.5 1208 $2,100 $1.74 5d 1 0.17mi
8525 Chestnut Oak Rd Parkville, MD 4.0 2.0 1178 $1,995 $1.69 44d 1 0.18mi
8623 Willow Oak Rd Parkville, MD 3.0 2.0 1395 $2,700 $1.94 44d 1 0.22mi
8650 Rock Oak Rd Parkville, MD 4.0 2.0 1800 $3,108 $1.73 44d 1 0.25mi
1726 Yakona Rd Unit A Parkville, MD 3.0 1.0 1865 $1,400 $0.75 44d 1 0.28mi
8340 Edgedale Rd Parkville, MD 3.0 2.0 1260 $2,400 $1.90 5d 1 0.29mi
1717 Northview Rd Parkville, MD 3.0 1.5 1260 $1,980 $1.57 5d 1 0.33mi
1870 Yakona Rd Parkville, MD 4.0 2.0 1080 $2,400 $2.22 44d 1 0.35mi
8592 Quentin Ave Parkville, MD 3.0 1.5 1440 $2,100 $1.46 5d 1 0.39mi
1644 Yakona Rd Towson, MD 3.0 2.0 1600 $2,500 $1.56 18d 1 0.42mi
8505 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,500 $1.58 18d 1 0.54mi
8616 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,490 $1.58 15d 1 0.54mi
1621 Thetford Rd Towson, MD 3.0 1.5 1080 $2,350 $2.18 44d 1 0.56mi
1583 Doxbury Rd Towson, MD 4.0 2.0 1920 $3,000 $1.56 5d 1 0.58mi
1612 Hardwick Rd Towson, MD 4.0 2.0 1275 $2,450 $1.92 3d 1 0.59mi
1809 Glen Ridge Rd Towson, MD 3.0 1.5 1640 $2,100 $1.28 44d 1 0.63mi
8339 Wyton Rd Towson, MD 4.0 2.0 1520 $2,534 $1.67 24d 1 0.63mi
8426 Pleasant Plains Rd Towson, MD 3.0 1.5 1920 $2,500 $1.30 18d 1 0.64mi
8768 Cimarron Cir Parkville, MD 4.0 1.5 1752 $2,395 $1.37 24d 1 0.69mi
1929 Edgewood Rd Unit 1929 Towson, MD 3.0 2.0 1700 $2,350 $1.38 11d 1 0.70mi
8309 Pleasant Plains Rd Towson, MD 3.0 1.0 1350 $3,000 $2.22 44d 1 0.72mi
8503 Kings Ridge Rd Parkville, MD 4.0 2.0 1200 $2,100 $1.75 5d 1 0.73mi
8500 Arry Pl Parkville, MD 3.0 2.5 2100 $2,500 $1.19 44d 1 0.84mi
1274 E Joppa Rd Towson, MD 2.0 1.0–2.0 990 $2,873 $2.90 2d 18 0.87mi
7605 Hillendale Rd Parkville, MD 2.0 1.0 1050 $1,255 $1.20 44d 1 0.88mi
1329 Taylor Ave Parkville, MD 2.0 1.0 1636 $1,599 $0.98 44d 1 0.91mi
7839 Birmingham Ave Parkville, MD 3.0 1.0 1136 $1,775 $1.56 44d 1 0.94mi
1376 Halstead Rd Parkville, MD 3.0 1.0 1440 $2,400 $1.67 24d 1 0.94mi
8130 Kirkwall Ct Towson, MD 3.0 1.5 1280 $2,625 $2.05 24d 1 0.95mi
23 Roger Valley Ct Parkville, MD 3.0 3.5 1678 $2,850 $1.70 5d 1 1.08mi
23 Roger Valley Ct Unit 1 Parkville, MD 3.0 4.0 1678 $2,850 $1.70 5d 1 1.08mi
2528 Wendover Rd Unit a Parkville, MD 2.0 2.0 1704 $1,950 $1.14 44d 1 1.12mi
8206 Old Harford Rd Unit 2 Parkville, MD 2.0 1.0 1146 $1,850 $1.61 44d 1 1.16mi
8206 Old Harford Rd Unit 1 Parkville, MD 2.0 1.0 1146 $1,750 $1.53 44d 1 1.16mi
8204 Old Harford Rd Unit 2 Parkville, MD 2.0 1.0 1146 $1,850 $1.61 44d 1 1.16mi

Listing history 25 events

  1. 2026-04-01
    status Pending
  2. 2026-03-13
    price $255,000
  3. 2026-03-13
    status Active Under Contract
  4. 2026-03-11
    historical
  5. 2026-02-17
    historical $245,000
  6. 2018-09-14
    soldstatus $188,500
  7. 2018-09-14
    soldstatus $188,500
  8. 2018-08-27
    historical 407-char remark
    Show marketing remark (407 chars)

    Lovely 3 Bed/2 Bath End Unit! This beautiful well maintained home features upgraded kitchen w/ SS appliances & Granite C. T. , Hardwood floors on main level, Open living room with tons of Natural Light. The spacious basement is fully finished w/ a full bath. Walk out and enjoy the privately fenced in back yard w/ patio and landscape that is perfect for entertaining. Close to major commuter routes!

  9. 2018-08-24
    soldstatus $188,500 Closed 407-char remark
    Show marketing remark (407 chars)

    Lovely 3 Bed/2 Bath End Unit! This beautiful well maintained home features upgraded kitchen w/ SS appliances & Granite C. T. , Hardwood floors on main level, Open living room with tons of Natural Light. The spacious basement is fully finished w/ a full bath. Walk out and enjoy the privately fenced in back yard w/ patio and landscape that is perfect for entertaining. Close to major commuter routes!

  10. 2018-08-24
    soldstatus $188,500 Sold 407-char remark
    Show marketing remark (407 chars)

    Lovely 3 Bed/2 Bath End Unit! This beautiful well maintained home features upgraded kitchen w/ SS appliances & Granite C. T. , Hardwood floors on main level, Open living room with tons of Natural Light. The spacious basement is fully finished w/ a full bath. Walk out and enjoy the privately fenced in back yard w/ patio and landscape that is perfect for entertaining. Close to major commuter routes!

  11. 2018-07-12
    status Pending 407-char remark
    Show marketing remark (407 chars)

    Lovely 3 Bed/2 Bath End Unit! This beautiful well maintained home features upgraded kitchen w/ SS appliances & Granite C. T. , Hardwood floors on main level, Open living room with tons of Natural Light. The spacious basement is fully finished w/ a full bath. Walk out and enjoy the privately fenced in back yard w/ patio and landscape that is perfect for entertaining. Close to major commuter routes!

  12. 2018-07-12
    status Contract 407-char remark
    Show marketing remark (407 chars)

    Lovely 3 Bed/2 Bath End Unit! This beautiful well maintained home features upgraded kitchen w/ SS appliances & Granite C. T. , Hardwood floors on main level, Open living room with tons of Natural Light. The spacious basement is fully finished w/ a full bath. Walk out and enjoy the privately fenced in back yard w/ patio and landscape that is perfect for entertaining. Close to major commuter routes!

  13. 2018-07-08
    listed $185,000 Active 407-char remark
    Show marketing remark (407 chars)

    Lovely 3 Bed/2 Bath End Unit! This beautiful well maintained home features upgraded kitchen w/ SS appliances & Granite C. T. , Hardwood floors on main level, Open living room with tons of Natural Light. The spacious basement is fully finished w/ a full bath. Walk out and enjoy the privately fenced in back yard w/ patio and landscape that is perfect for entertaining. Close to major commuter routes!

  14. 2018-07-08
    listed $185,000 Active 407-char remark
    Show marketing remark (407 chars)

    Lovely 3 Bed/2 Bath End Unit! This beautiful well maintained home features upgraded kitchen w/ SS appliances & Granite C. T. , Hardwood floors on main level, Open living room with tons of Natural Light. The spacious basement is fully finished w/ a full bath. Walk out and enjoy the privately fenced in back yard w/ patio and landscape that is perfect for entertaining. Close to major commuter routes!

  15. 2009-08-12
    soldstatus $199,900
  16. 2009-07-31
    soldstatus $199,900
  17. 2009-07-31
    soldstatus $199,900 Sold
  18. 2009-07-08
    historical
  19. 2009-07-07
    historical
  20. 2009-06-26
    price $205,000
  21. 2009-06-05
    listed $215,000
  22. 2009-06-05
    listed $205,000
  23. 1989-06-30
    soldstatus $72,000
  24. 1989-06-30
    soldstatus $72,000
  25. 1977-12-30
    soldstatus $34,000

ⓘ 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
$3,468 · $289/mo
Projected year-2 tax
$3,468 · $289/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 7/10 Severe FEMA zone X (unshaded) · 99% 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 4/10 Moderate 3 unhealthy d/yr today · 6 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
$27,253
− Mortgage interest
−$14,284
− Property taxes
−$3,468
− Insurance
−$1,942
− Repairs & maintenance
−$2,180
− Management
−$2,180
− Depreciation
−$7,418
Taxable loss
−$4,219
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,013
After-tax cash flow
$1,086/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 — Parkville

Score
77/100
State rank
#77
US rank
#2839

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parkville, MD
County
Baltimore County · 769,527 people
City population
66,334
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

+650.0% since first listed
25 events — show timeline
  • 2026-04-01 Pending BRIGHT MLS
  • 2026-03-13 Price Changed $255,000 BRIGHT MLS
  • 2026-03-13 Relisted BRIGHT MLS
  • 2026-03-11 Listing Removed BRIGHT MLS
  • 2026-02-17 Coming Soon $245,000 BRIGHT MLS
  • 2018-09-14 Sold (Public Records) $188,500 Public Records
  • 2018-09-14 Sold (Public Records) $188,500 Public Records
  • 2018-08-27 Listing Removed BRIGHT MLS
  • 2018-08-24 Sold (MLS) $188,500 MRIS
  • 2018-08-24 Sold (MLS) $188,500 BRIGHT MLS
  • 2018-07-12 Pending BRIGHT MLS
  • 2018-07-12 Pending MRIS
  • 2018-07-08 Listed $185,000 MRIS
  • 2018-07-08 Listed $185,000 BRIGHT MLS
  • 2009-08-12 Sold (Public Records) $199,900 Public Records
  • 2009-07-31 Sold (MLS) $199,900 MRIS
  • 2009-07-31 Sold (MLS) $199,900 BRIGHT MLS
  • 2009-07-08 Delisted MRIS
  • 2009-07-07 Listing Removed BRIGHT MLS
  • 2009-06-26 Price Changed $205,000 MRIS
  • 2009-06-05 Listed $215,000 MRIS
  • 2009-06-05 Listed $205,000 BRIGHT MLS
  • 1989-06-30 Sold (Public Records) $72,000 Public Records
  • 1989-06-30 Sold (Public Records) $72,000 Public Records
  • 1977-12-30 Sold (Public Records) $34,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $3,468 · +7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…