CashFlowRE
Sign in Sign up
4343 Roberton Ave
C- Composite 52.92
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 +22.8/30.0
  • DSCR +7.3/10.0
  • 1% rule +6.0/10.0
  • ARV discount +5.8/15.0
  • 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

$170,000

4343 Roberton Ave · Baltimore, MD 21206
3 bd · 1.0 ba · 1,046 sqft · Townhouse public records · 131 Days on market
Built 1956 $163/sqft · at area comps Est $164k · at est. ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 4343 Roberton Ave — a fully renovated 3-bed, 1.5-bath Baltimore home perfect for first-time buyers seeking style, comfort, and value. Freshly updated throughout, this home features bright living spaces, upgraded finishes, and a surprisingly functional lower-level kitchen that maximizes the main floor’s open feel while offering an efficient cooking and entertaining setup. With modern touches, a finished basement bonus area, and close proximity to city amenities, parks, schools, and commuter routes, this move-in-ready property delivers convenience, practicality, and affordability for your next chapter in homeownership.

Key facts

  • Built 1956
  • Listed 131 days

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 $170k.

Deal economics

  • At list price, monthly cash flow is $296 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% 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); 173 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); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).
  • This rent runs 35% 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 $5k 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 131 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $35k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1956 — 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 $149,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 131 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.10%
Cap rate
8.38%
Cash-on-cash
7.47%
DSCR
1.33
GRM
7.6

CMA / ARV

ARV (median comp)
$163,879
List price
$170,000
Delta
3.74%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4726 Chatford Ave 0.07mi 2/2.0 (-1) 1,120 (+7%) 2mo $164,000 $146 74
3514 Dudley Ave 0.46mi 3/1.0 1,080 (+3%) 3mo $110,000 $102 71
4603 Chatford Ave 0.15mi 3/1.5 1,170 (+12%) 1mo $205,000 $175 71
4218 Seidel Ave 0.47mi 3/1.0 1,008 (-4%) 2mo $144,900 $144 70
4116 Raymonn Ave 0.57mi 3/1.5 1,096 (+5%) 3mo $148,000 $135 61
4128 Balfern Ave 0.65mi 3/1.5 1,008 (-4%) 2mo $177,000 $176 60
3131 Chesterfield Ave 0.69mi 2/1.0 (-1) 1,068 (+2%) 1mo $75,000 $70 58
3912 Kenyon Ave 0.65mi 3/1.5 1,001 (-4%) 3mo $120,000 $120 58
4000 Balfern Ave 0.59mi 3/1.5 1,120 (+7%) 1mo $157,000 $140 58
4102 Dudley Ave 0.67mi 3/1.5 1,120 (+7%) 2mo $165,000 $147 54
3532 Cliftmont Ave 0.63mi 3/2.0 1,200 (+15%) 2mo $168,000 $140 40
3838 Lyndale Ave 0.73mi 2/2.0 (-1) 1,190 (+14%) 2mo $113,500 $95 33

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
-3.3%
Equity multiple
0.88×
Total profit
$-5,904
Equity at exit
$25,348
10-year hold
IRR
8.0%
Equity multiple
1.65×
Total profit
$30,867
Equity at exit
$14,698

Cash invested: $47,600 (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 21206

Rents YoY
4.4%
Active inventory
173
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,876 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$223 /mo · $2,681/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$296

Break-even live

Break-even rent $1,501
Max offer price $170,000
Occupancy floor 79%

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
$42,500
Closing costs
$5,100
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
4901 Gunther Ave Baltimore, MD 1.0–3.0 1.0–2.0 742 $1,463 $1.97 2d 1 0.25mi
4409 Moravia Rd Baltimore, MD 2.0 1.0 861 $1,385 $1.61 44d 3 0.26mi
5305 Moravia Rd Baltimore, MD 3.0 1.0 679 $1,993 $2.93 2d 1 0.36mi
4517 Woodlea Ave Baltimore, MD 2.0 2.0 1326 $1,900 $1.43 3d 1 0.41mi
3551 Shannon Dr Baltimore, MD 3.0 2.0 1485 $2,358 $1.59 24d 1 0.42mi
4320 Sheldon Ave Baltimore, MD 3.0 1.5 1280 $1,800 $1.41 24d 1 0.42mi
3573 Shannon Dr Baltimore, MD 4.0 2.0 1493 $2,300 $1.54 18d 1 0.43mi
3566 Dudley Ave Baltimore, MD 2.0 1.0 896 $1,800 $2.01 24d 1 0.46mi
4400 Asbury Ave Baltimore, MD 3.0 2.0 1270 $1,995 $1.57 4d 1 0.50mi
4022 Ardley Ave Baltimore, MD 2.0 1.0 896 $1,750 $1.95 44d 1 0.50mi
3305 Dudley Ave Baltimore, MD 3.0 2.0 1413 $1,950 $1.38 44d 1 0.56mi
4116 Raymonn Ave Baltimore, MD 3.0 1.5 1244 $1,950 $1.57 44d 1 0.57mi
3544 Chesterfield Ave Baltimore, MD 3.0 1.5 1200 $1,635 $1.36 44d 1 0.58mi
5731 Denwood Ave Baltimore, MD 3.0 1.5 1440 $1,700 $1.18 24d 1 0.61mi
5731 Denwood Ave Baltimore, MD 3.0 1.5 1152 $1,700 $1.48 22d 1 0.61mi
4024 Eierman Ave Baltimore, MD 3.0 2.0 1136 $1,825 $1.61 44d 1 0.68mi
3028 Kenyon Ave Baltimore, MD 2.0 2.0 1075 $1,395 $1.30 44d 1 0.70mi
4104 Parkwood Ave Baltimore, MD 3.0 1.0 1224 $2,800 $2.29 24d 1 0.77mi
4924 Frankford Ave Baltimore, MD 4.0 2.0 1176 $2,600 $2.21 24d 1 0.77mi
6004 Amberwood Rd Baltimore, MD 2.0 1.0 751 $1,220 $1.62 20d 1 0.83mi
4023 Belwood Ave Baltimore, MD 3.0 1.0 1080 $1,995 $1.85 44d 1 0.84mi
2848 Pelham Ave Baltimore, MD 3.0 2.0 1164 $1,700 $1.46 44d 1 0.86mi
3646 Lyndale Ave Baltimore, MD 2.0 1.5 840 $1,475 $1.76 44d 1 0.87mi
4300 Orchard Ridge Blvd Baltimore, MD 1.0–3.0 1.0–2.0 1021 $1,809 $1.77 44d 1 0.88mi
2837 Pelham Ave Baltimore, MD 4.0 2.0 1164 $1,675 $1.44 44d 1 0.89mi
4007 Biddison Ln Apt 1 Baltimore, MD 2.0 1.0 1000 $1,279 $1.28 18d 1 0.89mi
3610 Elmley Ave Baltimore, MD 2.0 1.5 1200 $1,550 $1.29 20d 1 0.90mi
2817 Pelham Ave Baltimore, MD 3.0 2.0 1464 $1,950 $1.33 24d 1 0.91mi
5313 Todd Ave Baltimore, MD 3.0 1.5 1280 $1,800 $1.41 16d 1 0.92mi
2828 Lake Ave Baltimore, MD 3.0 2.0 1164 $1,850 $1.59 4d 1 0.98mi
3902 Erdman Ave Unit 1 Baltimore, MD 2.0 1.0 1000 $1,275 $1.27 24d 1 0.99mi
3914 Erdman Ave #1 Baltimore, MD 3.0 1.0 1200 $1,319 $1.10 18d 1 1.00mi
3515 Parklawn Ave Baltimore, MD 3.0 2.0 1240 $1,700 $1.37 3d 1 1.01mi
3436 Cardenas Ave Baltimore, MD 2.0 1.0 1146 $1,395 $1.22 44d 1 1.03mi
5611 Force Rd Baltimore, MD 3.0 1.5 1296 $1,850 $1.43 44d 1 1.04mi
3802 Biddison Ln Baltimore, MD 4.0 1.5 1443 $2,024 $1.40 11d 1 1.08mi
3512 Elmora Ave Baltimore, MD 3.0 1.5 1472 $1,900 $1.29 20d 1 1.10mi
5424 Belle Vista Ave Baltimore, MD 2.0 1.0 932 $1,300 $1.39 44d 1 1.20mi
5253 Cedgate Rd Unit 1 Baltimore, MD 3.0 1.5 1152 $2,200 $1.91 44d 1 1.20mi
5632 Belair Rd Baltimore, MD 3.0 1.5 1260 $2,100 $1.67 24d 1 1.25mi

Listing history 8 events

  1. 2026-05-12
    status Pending 647-char remark
    Show marketing remark (647 chars)

    Welcome to 4343 Roberton Ave — a fully renovated 3-bed, 1.5-bath Baltimore home perfect for first-time buyers seeking style, comfort, and value. Freshly updated throughout, this home features bright living spaces, upgraded finishes, and a surprisingly functional lower-level kitchen that maximizes the main floor’s open feel while offering an efficient cooking and entertaining setup. With modern touches, a finished basement bonus area, and close proximity to city amenities, parks, schools, and commuter routes, this move-in-ready property delivers convenience, practicality, and affordability for your next chapter in homeownership.

  2. 2026-04-21
    price $170,000 647-char remark
    Show marketing remark (647 chars)

    Welcome to 4343 Roberton Ave — a fully renovated 3-bed, 1.5-bath Baltimore home perfect for first-time buyers seeking style, comfort, and value. Freshly updated throughout, this home features bright living spaces, upgraded finishes, and a surprisingly functional lower-level kitchen that maximizes the main floor’s open feel while offering an efficient cooking and entertaining setup. With modern touches, a finished basement bonus area, and close proximity to city amenities, parks, schools, and commuter routes, this move-in-ready property delivers convenience, practicality, and affordability for your next chapter in homeownership.

  3. 2026-04-21
    status Active 647-char remark
    Show marketing remark (647 chars)

    Welcome to 4343 Roberton Ave — a fully renovated 3-bed, 1.5-bath Baltimore home perfect for first-time buyers seeking style, comfort, and value. Freshly updated throughout, this home features bright living spaces, upgraded finishes, and a surprisingly functional lower-level kitchen that maximizes the main floor’s open feel while offering an efficient cooking and entertaining setup. With modern touches, a finished basement bonus area, and close proximity to city amenities, parks, schools, and commuter routes, this move-in-ready property delivers convenience, practicality, and affordability for your next chapter in homeownership.

  4. 2026-04-02
    historical 647-char remark
    Show marketing remark (647 chars)

    Welcome to 4343 Roberton Ave — a fully renovated 3-bed, 1.5-bath Baltimore home perfect for first-time buyers seeking style, comfort, and value. Freshly updated throughout, this home features bright living spaces, upgraded finishes, and a surprisingly functional lower-level kitchen that maximizes the main floor’s open feel while offering an efficient cooking and entertaining setup. With modern touches, a finished basement bonus area, and close proximity to city amenities, parks, schools, and commuter routes, this move-in-ready property delivers convenience, practicality, and affordability for your next chapter in homeownership.

  5. 2026-03-08
    price $189,000 647-char remark
    Show marketing remark (647 chars)

    Welcome to 4343 Roberton Ave — a fully renovated 3-bed, 1.5-bath Baltimore home perfect for first-time buyers seeking style, comfort, and value. Freshly updated throughout, this home features bright living spaces, upgraded finishes, and a surprisingly functional lower-level kitchen that maximizes the main floor’s open feel while offering an efficient cooking and entertaining setup. With modern touches, a finished basement bonus area, and close proximity to city amenities, parks, schools, and commuter routes, this move-in-ready property delivers convenience, practicality, and affordability for your next chapter in homeownership.

  6. 2025-12-19
    price $190,000 647-char remark
    Show marketing remark (647 chars)

    Welcome to 4343 Roberton Ave — a fully renovated 3-bed, 1.5-bath Baltimore home perfect for first-time buyers seeking style, comfort, and value. Freshly updated throughout, this home features bright living spaces, upgraded finishes, and a surprisingly functional lower-level kitchen that maximizes the main floor’s open feel while offering an efficient cooking and entertaining setup. With modern touches, a finished basement bonus area, and close proximity to city amenities, parks, schools, and commuter routes, this move-in-ready property delivers convenience, practicality, and affordability for your next chapter in homeownership.

  7. 2025-12-13
    listed $205,000 Active 647-char remark
    Show marketing remark (647 chars)

    Welcome to 4343 Roberton Ave — a fully renovated 3-bed, 1.5-bath Baltimore home perfect for first-time buyers seeking style, comfort, and value. Freshly updated throughout, this home features bright living spaces, upgraded finishes, and a surprisingly functional lower-level kitchen that maximizes the main floor’s open feel while offering an efficient cooking and entertaining setup. With modern touches, a finished basement bonus area, and close proximity to city amenities, parks, schools, and commuter routes, this move-in-ready property delivers convenience, practicality, and affordability for your next chapter in homeownership.

  8. 2025-12-10
    historical $205,000 647-char remark
    Show marketing remark (647 chars)

    Welcome to 4343 Roberton Ave — a fully renovated 3-bed, 1.5-bath Baltimore home perfect for first-time buyers seeking style, comfort, and value. Freshly updated throughout, this home features bright living spaces, upgraded finishes, and a surprisingly functional lower-level kitchen that maximizes the main floor’s open feel while offering an efficient cooking and entertaining setup. With modern touches, a finished basement bonus area, and close proximity to city amenities, parks, schools, and commuter routes, this move-in-ready property delivers convenience, practicality, and affordability for your next chapter in homeownership.

ⓘ 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
$2,681 · $223/mo
Projected year-2 tax
$2,681 · $223/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 4/10 Moderate FEMA zone X (unshaded) · 24% 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 6 unhealthy d/yr today · 7 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
$22,512
− Mortgage interest
−$9,523
− Property taxes
−$2,681
− Insurance
−$850
− Repairs & maintenance
−$1,801
− Management
−$1,801
− Depreciation
−$4,945
Taxable income
$911
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$219
After-tax cash flow
$3,337/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

-17.1% since first listed
8 events — show timeline
  • 2026-05-12 Pending BRIGHT MLS
  • 2026-04-21 Price Changed $170,000 BRIGHT MLS
  • 2026-04-21 Relisted BRIGHT MLS
  • 2026-04-02 Listing Removed BRIGHT MLS
  • 2026-03-08 Price Changed $189,000 BRIGHT MLS
  • 2025-12-19 Price Changed $190,000 BRIGHT MLS
  • 2025-12-13 Listed $205,000 BRIGHT MLS
  • 2025-12-10 Coming Soon $205,000 BRIGHT MLS

Property tax history

+0.7%/yr

Latest (2025): $2,681 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…