CashFlowRE
Sign in Sign up
2217 Riggs Ave
C- Composite 50.18
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 +20.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.6/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$155,000

2217 Riggs Ave · Baltimore, MD 21216
2 bd · 1.0 ba · 980 sqft · Townhouse public records · 94 Days on market
Built 1920 1,320 sqft lot $158/sqft · 51% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 2217 Riggs Avenue, a beautifully updated brick townhome in the Bridgeview–Greenlawn neighborhood of Baltimore. This 2-bedroom, 1.5-bath home offers 980 square feet of above-grade living space, featuring modern finishes and classic charm. The main level boasts an open-concept living and dining area with updated flooring, recessed lighting, and a conveniently located half bathroom. The renovated kitchen is equipped with granite countertops, stainless steel appliances, and contemporary cabinetry—perfect for everyday living and entertaining. Upstairs, you'll find two spacious bedrooms and a full bathroom with tasteful updates. The lower level provides clean, unfinished space ideal for storage, laundry, or future expansion. Located near Franklintown Park, public transportation, and local amenities, this move-in-ready home is ideal for first-time buyers or investors looking for quality and value in a growing area. Schedule your showing today and make this Baltimore gem yours.

Key facts

  • Renovated kitchen
  • Granite countertops
  • Built 1920

Tags

UPDATED BRICK TOWNHOMERENOVATED KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESCONTEMPORARY CABINETRYNEAR FRANKLINTOWN PARK

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 2-bed/1.0-bath townhouse listed at $155k.

Deal economics

  • At list price, monthly cash flow is $199 ($2k/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 $148k (4.3% below list).
  • Recommended offer: $141k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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 (+6.1%/yr); 252 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($42k/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 94 days — a 9% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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 $55k; list at $155k implies a 182% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $141,050 (9.0% below list)

Questions for the listing agent

  1. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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
0.96%
Cap rate
7.84%
Cash-on-cash
5.51%
DSCR
1.25
GRM
8.7

CMA / ARV

ARV (median comp)
$102,322
List price
$155,000
Delta
51.48%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2507 Riggs Ave 0.25mi 2/1.0 896 (-9%) 4mo $45,100 $50 71
910 N Dukeland St 0.57mi 2/1.0 960 (-2%) 4mo $31,000 $32 66
2511 Riggs Ave 0.26mi 3/1.0 (+1) 896 (-9%) 7mo $116,500 $130 63
2534 W Franklin St 0.55mi 3/1.0 (+1) 928 (-5%) 5mo $24,000 $26 56
1541 N Pulaski St 0.41mi 3/1.0 (+1) 1,100 (+12%) 3mo $115,000 $105 53
1635 N Warwick Ave N 0.51mi 3/1.5 (+1) 1,064 (+9%) 5mo $70,000 $66 51
2863 W Lanvale St 0.69mi 2/1.0 864 (-12%) 3mo $56,000 $65 46
1552 N Fulton Ave 0.52mi 3/1.0 (+1) 1,113 (+14%) 4mo $125,000 $112 45
1705 N Payson St 0.54mi 3/1.5 (+1) 1,100 (+12%) 5mo $38,000 $35 44
2727 Baker St 0.61mi 3/1.0 (+1) 1,116 (+14%) 3mo $125,000 $112 41
1214 N Woodyear St 0.71mi 3/2.0 (+1) 1,080 (+10%) 5mo $68,500 $63 36
1201 N Calhoun St 0.69mi 3/2.5 (+1) 1,080 (+10%) 5mo $102,000 $94 36

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 · 6.1% rent growth · sell at horizon

5-year hold
IRR
-4.6%
Equity multiple
0.82×
Total profit
$-7,688
Equity at exit
$23,111
10-year hold
IRR
8.1%
Equity multiple
1.70×
Total profit
$30,357
Equity at exit
$13,402

Cash invested: $43,400 (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 21216

Rents YoY
6.1%
Active inventory
252
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,483 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$95 /mo · $1,137/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$199

Break-even live

Break-even rent $1,231
Max offer price $155,000
Occupancy floor 82%

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
$38,750
Closing costs
$4,650
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
2301 Riggs Ave Baltimore, MD 3.0 2.0 1072 $1,600 $1.49 23d 1 0.07mi
1617 Moreland Ave Baltimore, MD 2.0 1.0 900 $1,450 $1.61 23d 1 0.43mi
1722 N Monroe St Baltimore, MD 3.0 1.5 1000 $1,350 $1.35 23d 1 0.57mi
1729 N Fulton Ave Baltimore, MD 3.0 2.0 1081 $1,795 $1.66 43d 1 0.64mi
1930 N Payson St Baltimore, MD 2.0 2.0 980 $1,500 $1.53 23d 1 0.68mi
1534 N Stricker St Baltimore, MD 2.0 1.5 900 $1,475 $1.64 14d 1 0.69mi
1614 N Calhoun St Baltimore, MD 2.0 1.0 950 $1,300 $1.37 43d 1 0.69mi
1645 N Calhoun St Apt 202 Baltimore, MD 2.0 1.0 650 $1,199 $1.84 43d 1 0.71mi
1339 W Lafayette Ave #1 Baltimore, MD 2.0 2.0 700 $1,600 $2.29 12d 1 0.72mi
2636 W North Ave Baltimore, MD 2.0–3.0 1.0–2.0 975 $1,300 $1.33 4d 1 0.73mi
1744 W North Ave Unit 3R Baltimore, MD 1.0 1.0 650 $900 $1.38 43d 1 0.73mi
1624 Westwood Ave Baltimore, MD 3.0 2.0 1000 $1,900 $1.90 43d 1 0.73mi
1562 N Woodyear St Baltimore, MD 2.0 1.5 788 $1,325 $1.68 23d 1 0.74mi
1346 N Carey St Baltimore, MD 2.0 1.5 1100 $1,500 $1.36 43d 1 0.78mi
1315 Harlem Ave Unit B Baltimore, MD 2.0 1.0 900 $1,425 $1.58 23d 1 0.78mi
1315 Harlem Ave Unit C Baltimore, MD 2.0 1.0 900 $1,425 $1.58 43d 1 0.78mi
62 N Gorman Ave Baltimore, MD 3.0 2.0 1100 $2,500 $2.27 17d 1 0.82mi
2614 Pennsylvania Ave Baltimore, MD 1.0–3.0 1.0–2.0 982 $876 $0.89 4d 4 0.85mi
1042 Ellicott Dr Baltimore, MD 2.0 1.0 900 $1,450 $1.61 43d 1 0.86mi
2636 Pennsylvania Ave Baltimore, MD 1.0–2.0 1.0 846 $956 $1.13 23d 4 0.87mi
910 N Arlington Ave Unit 1 Baltimore, MD 1.0 1.0 551 $999 $1.81 17d 1 0.91mi
1918 W Baltimore St Baltimore, MD 2.0–3.0 1.0–2.0 857 $1,375 $1.60 43d 1 0.92mi
3003 W North Ave Baltimore, MD 1.0–2.0 1.0 841 $935 $1.11 2d 3 0.96mi
1515 Retreat St Baltimore, MD 3.0 2.0 1098 $1,800 $1.64 23d 1 0.96mi
3127 Baker St Baltimore, MD 3.0 1.0 1000 $1,300 $1.30 43d 1 0.97mi
1507 Retreat St Unit 1 Baltimore, MD 3.0 3.0 1098 $2,500 $2.28 43d 1 0.98mi
1719 Pennsylvania Ave Baltimore, MD 1.0 1.0 540 $1,200 $2.22 17d 1 0.99mi
2516 Hollins St Baltimore, MD 3.0 2.0 1100 $1,700 $1.55 43d 1 1.00mi
2028 Druid Hill Ave Unit 2 Baltimore, MD 1.0 1.0 657 $1,199 $1.82 43d 1 1.02mi
2143 Druid Hill Ave Unit 2 Baltimore, MD 2.0 1.0 915 $1,400 $1.53 43d 1 1.03mi
2826 Windsor Ave Unit A5 Baltimore, MD 1.0 1.0 600 $999 $1.67 23d 1 1.04mi
2433 Druid Hill Ave Baltimore, MD 2.0 2.5 1092 $1,999 $1.83 43d 1 1.05mi
1601 Frederick Ave Unit 3 Baltimore, MD 2.0 1.0 1050 $1,050 $1.00 4d 1 1.05mi
2449 Druid Hill Ave Baltimore, MD 2.0 1.0 1100 $1,800 $1.64 43d 1 1.05mi
28 N Norris St Baltimore, MD 1.0 2.0 700 $1,450 $2.07 43d 1 1.05mi
2301 Whittier Ave Unit 1 Baltimore, MD 2.0 1.0 1104 $1,400 $1.27 43d 1 1.08mi
2301 Whittier Ave Unit 3 Baltimore, MD 2.0 2.0 1104 $1,650 $1.49 43d 1 1.08mi
2301 Whittier Ave Unit 2 Baltimore, MD 2.0 2.0 1104 $1,400 $1.27 43d 1 1.08mi
1847 Druid Hill Ave Unit B Baltimore, MD 1.0 1.0 600 $1,250 $2.08 43d 1 1.09mi
2037 McCulloh St Unit 3 Baltimore, MD 2.0 2.0 937 $1,650 $1.76 17d 1 1.09mi

Listing history 26 events

  1. 2026-06-18
    days on market $155,000 Active 94 DOM
  2. 2026-06-17
    days on market $155,000 Active 93 DOM
  3. 2026-06-16
    days on market $155,000 Active 92 DOM
  4. 2026-06-15
    days on market $155,000 Active 91 DOM
  5. 2026-06-13
    days on market $155,000 Active 89 DOM
  6. 2026-06-09
    days on market $155,000 Active 85 DOM
  7. 2026-06-08
    days on market $155,000 Active 84 DOM
  8. 2026-06-07
    days on market $155,000 Active 83 DOM
  9. 2026-06-04
    days on market $155,000 Active 80 DOM
  10. 2026-06-03
    days on market $155,000 Active 79 DOM
  11. 2026-06-02
    days on market $155,000 Active 78 DOM
  12. 2026-06-01
    days on market $155,000 Active 77 DOM
  13. 2026-05-31
    days on market $155,000 Active 76 DOM
  14. 2026-03-16
    listed $155,000 Active 1007-char remark
    Show marketing remark (1007 chars)

    Welcome to 2217 Riggs Avenue, a beautifully updated brick townhome in the Bridgeview–Greenlawn neighborhood of Baltimore. This 2-bedroom, 1.5-bath home offers 980 square feet of above-grade living space, featuring modern finishes and classic charm. The main level boasts an open-concept living and dining area with updated flooring, recessed lighting, and a conveniently located half bathroom. The renovated kitchen is equipped with granite countertops, stainless steel appliances, and contemporary cabinetry—perfect for everyday living and entertaining. Upstairs, you'll find two spacious bedrooms and a full bathroom with tasteful updates. The lower level provides clean, unfinished space ideal for storage, laundry, or future expansion. Located near Franklintown Park, public transportation, and local amenities, this move-in-ready home is ideal for first-time buyers or investors looking for quality and value in a growing area. Schedule your showing today and make this Baltimore gem yours.

  15. 2026-01-30
    historical
  16. 2025-11-02
    status Active
  17. 2025-10-31
    historical
  18. 2025-10-27
    price $155,000
  19. 2025-09-10
    price $160,000
  20. 2025-07-16
    price $170,000
  21. 2025-06-23
    listed $180,000 Active
  22. 2024-04-02
    historical
  23. 2024-02-25
    price $199,990
  24. 2024-01-11
    listed $210,000 Active
  25. 2024-01-07
    historical
  26. 2023-08-15
    soldstatus $55,000

ⓘ 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
$1,137 · $95/mo
Projected year-2 tax
$1,413 · $118/mo
Expected delta
+$276/yr (+$23/mo · 24.3%)

ⓘ 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 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
$17,795
− Mortgage interest
−$8,682
− Property taxes
−$1,137
− Insurance
−$775
− Repairs & maintenance
−$1,424
− Management
−$1,424
− Depreciation
−$4,509
Taxable loss
−$155
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$37
After-tax cash flow
$2,430/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)
29,426
Household income
$42,031
Rent vs Own
49.8% rent · 50.2% own
Severe rent burden
2264.0

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 (91%)
Race & ethnicity
Black 91% Hispanic / Latino 4% Two or more races 3% White 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3% French/Haitian/Cajun 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
▼ -107.42%
Current HPI
164.3933
Rent YoY
▲ 6.10%
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

+181.8% since first listed
13 events — show timeline
  • 2026-03-16 Listed $155,000 BRIGHT MLS
  • 2026-01-30 Listing Removed BRIGHT MLS
  • 2025-11-02 Relisted BRIGHT MLS
  • 2025-10-31 Listing Removed BRIGHT MLS
  • 2025-10-27 Price Changed $155,000 BRIGHT MLS
  • 2025-09-10 Price Changed $160,000 BRIGHT MLS
  • 2025-07-16 Price Changed $170,000 BRIGHT MLS
  • 2025-06-23 Listed $180,000 BRIGHT MLS
  • 2024-04-02 Listing Removed BRIGHT MLS
  • 2024-02-25 Price Changed $199,990 BRIGHT MLS
  • 2024-01-11 Listed $210,000 BRIGHT MLS
  • 2024-01-07 Coming Soon BRIGHT MLS
  • 2023-08-15 Sold (Public Records) $55,000 Public Records

Property tax history

-0.5%/yr

Latest (2025): $1,137 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…