CashFlowRE
Sign in Sign up
4404 Mountview Rd
C Composite 55.22
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 +20.9/30.0
  • ARV discount +10.7/15.0
  • DSCR +6.7/10.0
  • 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

$164,900

4404 Mountview Rd · Baltimore, MD 21229
3 bd · 1.5 ba · 1,224 sqft · Townhouse public records · 80 Days on market
Built 1948 1,024 sqft lot $135/sqft · 22% below area Est $178k · 7% under

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

Listing remarks MLS

Well-maintained townhome located in a highly sought-after community, offering convenient access to schools, shopping, public transportation, and major highways. This home shows well and is being sold as-is, presenting a great opportunity for buyers seeking value and comfort. The property features spacious rooms with thoughtful decorative touches throughout, creating a warm and inviting atmosphere. Home boasts beautiful hardwood flooring . All appliances convey with the home, making this a truly move-in-ready opportunity. Don’t miss your chance to own this well-cared-for and updated townhome in a prime location!

Key facts

  • Built 1948
  • Listed 80 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/1.5-bath townhouse listed at $165k.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $155k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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: 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.
  • Zoned schools: Elmer A. Henderson: A Johns Hopkins Partnership (math 2% / reading 16%, grade F, #650 of 860 statewide, top 77%, 642 students, 80% FRL); Baltimore Polytechnic Institute (math 71% / reading 84%, grade A-, #22 of 222 statewide, top 10%, 1,555 students, 43% FRL) — zoned schools average 62% FRL vs 79% district-wide (17 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 43% at this address vs 12% district-wide (+32 pts) — the actual schools serving this property are materially stronger than the Baltimore City Public Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+5.4%/yr); 256 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).

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 80 days — a 6% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $81k; list at $165k implies a 104% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 24% 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 $155,006 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — 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
1.08%
Cap rate
7.97%
Cash-on-cash
5.98%
DSCR
1.27
GRM
7.7

CMA / ARV

ARV (median comp)
$177,606
List price
$164,900
Delta
-7.15%
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
48 Hillvale Rd 0.14mi 3/1.5 1,224 (0%) 2mo $180,000 $147 92
44 N Athol Ave 0.08mi 3/1.0 1,224 (0%) 3mo $121,600 $99 92
40 Hillvale Rd 0.15mi 3/2.0 1,224 (0%) 2mo $230,000 $188 90
38 Hillvale Rd 0.14mi 3/1.0 1,224 (0%) 3mo $160,000 $131 89
38 N Monastery Ave 0.69mi 3/2.0 1,260 (+3%) 3mo $90,000 $71 59
5141 Stafford Rd 0.72mi 3/1.5 1,140 (-7%) 0mo $120,100 $105 55
5212 Fredcrest Rd 0.68mi 3/1.5 1,120 (-8%) 0mo $195,000 $174 54
21 Culver St 0.75mi 2/2.0 (-1) 1,260 (+3%) 1mo $210,000 $167 52
4413 Parkton St 0.66mi 2/1.5 (-1) 1,120 (-8%) 3mo $130,000 $116 48
21 Monastery Ave S 0.66mi 2/1.0 (-1) 1,320 (+8%) 3mo $65,000 $49 47
209 Mount Holly St 0.65mi 3/2.0 1,080 (-12%) 2mo $228,000 $211 46
377 Marydell Rd 0.51mi 2/1.0 (-1) 1,040 (-15%) 2mo $145,000 $139 42

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
-4.3%
Equity multiple
0.83×
Total profit
$-7,673
Equity at exit
$24,587
10-year hold
IRR
8.0%
Equity multiple
1.67×
Total profit
$31,133
Equity at exit
$14,258

Cash invested: $46,172 (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
256
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,776 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$240 /mo · $2,880/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$230

Break-even live

Break-even rent $1,485
Max offer price $164,900
Occupancy floor 82%

Sensitivity live

Price -10% $323 -5% $277 +0% $230 +5% $183 +10% $137
Rent -10% $90 -5% $160 +0% $230 +5% $300 +10% $370
Rate -1.0pp $313 -0.5pp $272 base $230 +0.5pp $187 +1.0pp $144

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
$41,225
Closing costs
$4,947
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
111 Upmanor Rd Baltimore, MD 3.0 1.5 1224 $2,163 $1.77 45d 1 0.09mi
4601 Pen Lucy Rd Unit 4718-F Baltimore, MD 2.0 1.0 879 $1,225 $1.39 3d 1 0.21mi
4601 Pen Lucy Rd Unit 4714-B Baltimore, MD 2.0 1.0 730 $1,205 $1.65 16d 1 0.21mi
4601 Pen Lucy Rd Unit 103-H Baltimore, MD 2.0 1.0 798 $1,315 $1.65 25d 1 0.21mi
4601 Pen Lucy Rd Unit 4615-G Baltimore, MD 2.0 1.0 798 $1,200 $1.50 23d 1 0.22mi
2 N Woodington Rd Baltimore, MD 1.0–2.0 1.0 738 $1,335 $1.81 4d 5 0.22mi
2 S Woodington Rd Baltimore, MD 2.0 1.0 856 $1,160 $1.36 16d 1 0.23mi
219 Atholgate Ln Baltimore, MD 1.0–3.0 1.0–1.5 814 $1,500 $1.84 4d 2 0.31mi
4520 Scarlet Oak Ln Baltimore, MD 2.0 1.0 1025 $1,500 $1.46 45d 1 0.33mi
2 S Tremont Rd Baltimore, MD 3.0 2.0 1450 $1,800 $1.24 25d 1 0.33mi
2 S Tremont Rd Baltimore, MD 3.0 2.0 1450 $1,800 $1.24 12d 1 0.33mi
19 S Tremont Rd Baltimore, MD 3.0 1.0 1350 $1,850 $1.37 45d 1 0.34mi
4018 Massachusetts Ave Baltimore, MD 3.0 1.0 1050 $1,400 $1.33 25d 1 0.48mi
114 S Rock Glen Rd Baltimore, MD 4.0 1.5 1160 $2,350 $2.03 14d 1 0.51mi
212 S Loudon Ave Baltimore, MD 3.0 1.5 1310 $1,550 $1.18 45d 1 0.54mi
304 Collins Ave Unit 2 Baltimore, MD 3.0 1.0 1016 $2,100 $2.07 45d 1 0.57mi
402 Colleen Rd Baltimore, MD 1.0–2.0 1.0 910 $1,450 $1.59 4d 11 0.58mi
5147 Frederick Ave Baltimore, MD 3.0 2.0 1216 $1,950 $1.60 5d 1 0.69mi
4301 Parkton St Baltimore, MD 1.0–3.0 1.0 730 $1,550 $2.12 45d 1 0.69mi
4431 Eldone Rd Baltimore, MD 3.0 2.0 896 $2,000 $2.23 25d 1 0.72mi
917 Kevin Rd Baltimore, MD 3.0 2.0 1151 $1,795 $1.56 3d 1 0.74mi
4020 Gelston Dr Baltimore, MD 3.0 2.0 1270 $1,875 $1.48 45d 1 0.74mi
501 Hazlett Ave Baltimore, MD 2.0–3.0 1.5–2.0 1044 $1,879 $1.80 3d 8 0.74mi
3706 W Franklin St Unit 1 Baltimore, MD 2.0 1.0 735 $1,100 $1.50 6d 1 0.76mi
500 Lucia Ave Baltimore, MD 3.0 2.0 1472 $2,100 $1.43 18d 1 0.76mi
3607 W Lexington St Baltimore, MD 3.0 2.0 1050 $1,895 $1.80 6d 1 0.78mi
131 N Bend Rd Unit 131-1B Baltimore, MD 2.0 1.5 910 $1,225 $1.35 23d 1 0.83mi
565 Brisbane Rd Baltimore, MD 2.0 2.0 1146 $1,675 $1.46 25d 1 0.84mi
3712 Gelston Dr Baltimore, MD 3.0 2.0 1250 $2,500 $2.00 25d 1 0.88mi
738 Yale Ave Baltimore, MD 2.0 1.0 1346 $1,900 $1.41 25d 1 0.89mi
586 Lucia Ave Baltimore, MD 3.0 1.5 1178 $2,100 $1.78 19d 1 0.90mi
405 N Edgewood St Baltimore, MD 4.0 2.0 1408 $2,950 $2.10 6d 1 0.92mi
751 Yale Ave Baltimore, MD 3.0 1.5 1024 $1,750 $1.71 45d 1 0.92mi
5364 Jamestowne Ct Baltimore, MD 3.0 1.0–1.5 787 $1,905 $2.42 6d 13 0.93mi
623 N Grantley St Baltimore, MD 4.0 2.0 1250 $2,000 $1.60 25d 1 0.93mi
3507 Edmondson Ave Baltimore, MD 4.0 2.0 1428 $2,300 $1.61 45d 1 0.93mi
41 N Kossuth St Baltimore, MD 3.0 2.0 1216 $1,800 $1.48 25d 1 0.94mi
627 Lucia Ave Baltimore, MD 3.0 1.0 892 $1,750 $1.96 25d 1 0.95mi
1216 N Augusta Ave Baltimore, MD 3.0 1.0 1024 $1,550 $1.51 25d 1 0.96mi
3336 W Caton Ave Baltimore, MD 3.0 2.0 1236 $1,625 $1.31 25d 1 0.96mi

Listing history 21 events

  1. 2026-06-21
    days on market $164,900 Active 80 DOM
  2. 2026-06-18
    days on market $164,900 Active 77 DOM
  3. 2026-06-17
    days on market $164,900 Active 76 DOM
  4. 2026-06-16
    days on market $164,900 Active 75 DOM
  5. 2026-06-15
    days on market $164,900 Active 74 DOM
  6. 2026-06-13
    days on market $164,900 Active 72 DOM
  7. 2026-06-09
    days on market $164,900 Active 68 DOM
  8. 2026-06-08
    days on market $164,900 Active 67 DOM
  9. 2026-06-07
    days on market $164,900 Active 66 DOM
  10. 2026-06-04
    days on market $164,900 Active 63 DOM
  11. 2026-06-03
    days on market $164,900 Active 62 DOM
  12. 2026-06-02
    days on market $164,900 Active 61 DOM
  13. 2026-06-01
    days on market $164,900 Active 60 DOM
  14. 2026-05-31
    days on market $164,900 Active 59 DOM
  15. 2026-04-02
    listed $175,000 Active 624-char remark
    Show marketing remark (624 chars)

    Well-maintained townhome located in a highly sought-after community, offering convenient access to schools, shopping, public transportation, and major highways. This home shows well and is being sold as-is, presenting a great opportunity for buyers seeking value and comfort. The property features spacious rooms with thoughtful decorative touches throughout, creating a warm and inviting atmosphere. Home boasts beautiful hardwood flooring . All appliances convey with the home, making this a truly move-in-ready opportunity. Don’t miss your chance to own this well-cared-for and updated townhome in a prime location!

  16. 2019-06-21
    soldstatus $81,000
  17. 2019-06-13
    soldstatus $81,000 Closed
  18. 2019-05-20
    historical Active Under Contract
  19. 2019-04-27
    listed $89,900 Active
  20. 2018-12-01
    historical
  21. 2018-05-30
    listed $95,000 Active

ⓘ 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
$2,880 · $240/mo
Projected year-2 tax
$2,880 · $240/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 6/10 Major 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 24% 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
$21,317
− Mortgage interest
−$9,237
− Property taxes
−$2,880
− Insurance
−$824
− Repairs & maintenance
−$1,705
− Management
−$1,705
− Depreciation
−$4,797
Taxable income
$168
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$40
After-tax cash flow
$2,719/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

+84.2% since first listed
7 events — show timeline
  • 2026-04-02 Listed $175,000 BRIGHT MLS
  • 2019-06-21 Sold (Public Records) $81,000 Public Records
  • 2019-06-13 Sold (MLS) $81,000 BRIGHT MLS
  • 2019-05-20 Contingent BRIGHT MLS
  • 2019-04-27 Listed $89,900 BRIGHT MLS
  • 2018-12-01 Listing Removed BRIGHT MLS
  • 2018-05-30 Listed $95,000 BRIGHT MLS

Property tax history

+1.5%/yr

Latest (2025): $2,880 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…