CashFlowRE
Sign in Sign up
8438 Oakleigh Rd
C+ Composite 61.47
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.5/10.0
  • Rent growth +4.2/5.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$199,000

8438 Oakleigh Rd · Parkville, MD 21234
2 bd · 1.0 ba · 1,395 sqft · Townhouse public records · 7 Days on market
Built 1946 2,375 sqft lot Est $276k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WHY RENT WHEN YOU CAN SAVE MONEY BY BUYING THIS COZY 2 BED, 1 BATH BRICK SEMI-DETACHED HOME IN RIDGELEIGH NEIGHBORHOOD * UPDATED KITCHEN FEATURES WHITE CABINETS AND STAINLESS STEEL APPLIANCES * OTHER UPDATES INCLUDE 4 YEAR OLD ROOF, UPDATED BATHROOM, AND FRESH PAINT THROUGHOUT * THIS HOME HAS ONE OF THE LARGEST YARDS IN THE AREA * UNFINISHED BASEMENT HAS PLENTY OF CEILING HEIGHT AND OPEN SPACE TO ACCOMMODATE A LOWER LEVEL FAMILY ROOM * 1-YEAR AHS HOME WARRANTY OFFERED BY SELLER * CONVENIENT LOCATION NEAR TOWSON, PARKVILLE, I-695, I-95 * BEFORE SCHEDULING A VISIT, PLEASE VIEW THE 3D TOUR HERE: https://my. matterport.com/show/ ?m=uEVVLFtc9cK & mls=1

Key facts

  • Built 1946
  • Listed 7 days

Property features AI

Finance

  • Other: Not in a federal flood zone; Irrigation water rights; Pets allowed with no pet restrictions

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Municipal trash service; Electric cooling fuel
  • Home design: Semi-detached; Above-grade and below-grade living areas; Fee simple ownership
  • Construction: Brick construction; Block foundation; Building not winterized
  • Exterior features: Basement (unfinished); Finished below-grade area

Interior

  • Kitchen: Dishwasher; Gas range/oven; Refrigerator; Stainless steel appliances
  • Bedrooms: Two bedrooms on the first upper level
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom
  • Heating & cooling: Central heating (forced air); Natural gas heating; Central air conditioning; Ceiling fans; Natural gas hot water
  • Interior features: Ceiling fans; Combination kitchen and dining area; Dining area; Kitchen with table space; Pantry; Window treatments; Tub with shower
  • Laundry & utility: Washer and dryer; Laundry in basement

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 $199k.

Deal economics

  • At list price, monthly cash flow is $293 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Cap rate 8.1% vs local median 5.3% in Parkville — 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 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: 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.
  • Zoned schools: Oakleigh Elementary (math 9% / reading 12%, grade F, #590 of 860 statewide, top 70%, 502 students, 67% FRL); Pine Grove Middle (math 11% / reading 42%, grade F, #86 of 225 statewide, top 40%, 916 students, 56% FRL); Loch Raven High (math 17% / reading 57%, grade F, #141 of 222 statewide, top 63%, 891 students, 56% FRL) — zoned schools average 60% FRL vs 39% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.7%/yr); 225 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); 50% 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).

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 at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 6.7% rent growth), your $56k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 17y ago; this cycle's ask is 42% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $146k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $199,000

Questions for the listing agent

  1. Built in 1946 — 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 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?
  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
1.05%
Cap rate
8.06%
Cash-on-cash
6.31%
DSCR
1.28
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$276,210
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1770 Weston Ave 0.12mi 3/1.5 (+1) 1,396 (+0%) 2mo $239,000 $171 85
8301 Kendale Rd 0.27mi 3/1.5 (+1) 1,408 (+1%) 1mo $280,000 $199 78
8619 Oak Rd 0.25mi 3/1.5 (+1) 1,408 (+1%) 5mo $225,000 $160 76
2113 Pitney Rd 0.53mi 3/1.5 (+1) 1,440 (+3%) 1mo $270,000 $188 62
8656 Oak Rd 0.34mi 3/2.0 (+1) 1,260 (-10%) 5mo $242,500 $192 55
1666 Mussula 0.43mi 2/1.5 1,189 (-15%) 5mo $235,000 $198 49
1862 Yakona Rd 0.41mi 3/2.0 (+1) 1,560 (+12%) 5mo $255,000 $163 48
8334 Wyton Rd 0.69mi 3/1.5 (+1) 1,275 (-9%) 1mo $270,000 $212 45
8425 Kings Ridge Rd 0.65mi 3/1.0 (+1) 1,552 (+11%) 1mo $260,000 $168 45
1644 Aberdeen Rd 0.63mi 3/2.0 (+1) 1,516 (+9%) 4mo $307,000 $203 44
1844 Deveron Rd 0.74mi 3/2.0 (+1) 1,520 (+9%) 1mo $305,000 $201 41
1551 Putty Hill Ave 0.73mi 3/2.0 (+1) 1,580 (+13%) 2mo $335,000 $212 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 · 6.68% rent growth · sell at horizon

5-year hold
IRR
-2.5%
Equity multiple
0.90×
Total profit
$-5,554
Equity at exit
$29,672
10-year hold
IRR
10.8%
Equity multiple
1.98×
Total profit
$54,730
Equity at exit
$17,206

Cash invested: $55,720 (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
7.9×

Monthly cashflow live

Estimated rent
$2,086 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$228 /mo · $2,742/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$438
Net cashflow
$293

Break-even live

Break-even rent $1,715
Max offer price $199,000
Occupancy floor 81%

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
$49,750
Closing costs
$5,970
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
8451 Water Oak Rd Parkville, MD 3.0 2.0 1054 $1,950 $1.85 43d 1 0.04mi
1745 Amuskai Rd Parkville, MD 2.0 2.0 1260 $1,975 $1.57 43d 1 0.14mi
8533 Oak Rd Parkville, MD 3.0 2.0 1480 $2,100 $1.42 43d 1 0.14mi
1714 Pin Oak Rd Parkville, MD 3.0 1.0 1534 $2,800 $1.83 5d 1 0.21mi
8617 Oak Rd Parkville, MD 3.0 1.5 1208 $2,100 $1.74 5d 1 0.23mi
8340 Edgedale Rd Parkville, MD 3.0 2.0 1260 $2,400 $1.90 5d 1 0.29mi
8623 Willow Oak Rd Parkville, MD 3.0 2.0 1395 $2,700 $1.94 43d 1 0.30mi
1717 Northview Rd Parkville, MD 3.0 1.5 1260 $1,980 $1.57 5d 1 0.36mi
1726 Yakona Rd Unit A Parkville, MD 3.0 1.0 1865 $1,400 $0.75 43d 1 0.37mi
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 0.50mi
8309 Arbor Station Way Parkville, MD 1.0–2.0 1.0–1.5 846 $1,815 $2.15 2d 8 0.56mi
8402 Greenway Rd Towson, MD 3.0 1.0 708 $1,452 $2.05 2d 24 0.58mi
8505 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,500 $1.58 18d 1 0.61mi
1621 Thetford Rd Towson, MD 3.0 1.5 1080 $2,350 $2.18 43d 1 0.61mi
8616 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,490 $1.58 14d 1 0.62mi
1809 Glen Ridge Rd Towson, MD 3.0 1.5 1640 $2,100 $1.28 43d 1 0.63mi
7906 Bon Air Rd Parkville, MD 3.0 1.0 912 $2,200 $2.41 43d 1 0.68mi
1929 Edgewood Rd Unit 1929 Towson, MD 3.0 2.0 1700 $2,350 $1.38 11d 1 0.69mi
8309 Pleasant Plains Rd Towson, MD 3.0 1.0 1350 $3,000 $2.22 43d 1 0.76mi
7605 Hillendale Rd Parkville, MD 2.0 1.0 1050 $1,255 $1.20 43d 1 0.84mi
7839 Birmingham Ave Parkville, MD 3.0 1.0 1136 $1,775 $1.56 43d 1 0.85mi
8417 Nunley Dr Parkville, MD 1.0–3.0 1.0–2.0 812 $1,800 $2.22 24d 1 0.89mi
1329 Taylor Ave Parkville, MD 2.0 1.0 1636 $1,599 $0.98 43d 1 0.89mi
1376 Halstead Rd Parkville, MD 3.0 1.0 1440 $2,400 $1.67 24d 1 0.90mi
8530 Drumwood Rd #2 Towson, MD 1.0 1.0 1280 $650 $0.51 5d 1 0.91mi
1274 E Joppa Rd Towson, MD 2.0 1.0–2.0 990 $2,873 $2.90 2d 18 0.94mi
1332 Deanwood Rd Parkville, MD 3.0 2.0 1046 $2,500 $2.39 44d 1 0.96mi
8130 Kirkwall Ct Towson, MD 3.0 1.5 1280 $2,625 $2.05 24d 1 0.98mi
2528 Wendover Rd Unit a Parkville, MD 2.0 2.0 1704 $1,950 $1.14 43d 1 1.04mi
8206 Old Harford Rd Unit 2 Parkville, MD 2.0 1.0 1146 $1,850 $1.61 43d 1 1.07mi
8206 Old Harford Rd Unit 1 Parkville, MD 2.0 1.0 1146 $1,750 $1.53 43d 1 1.07mi
8204 Old Harford Rd Unit 2 Parkville, MD 2.0 1.0 1146 $1,850 $1.61 43d 1 1.08mi
23 Roger Valley Ct Parkville, MD 3.0 3.5 1678 $2,850 $1.70 5d 1 1.11mi
23 Roger Valley Ct Unit 1 Parkville, MD 3.0 4.0 1678 $2,850 $1.70 5d 1 1.11mi
1610 Wentworth Ave Parkville, MD 3.0 1.0 1024 $1,900 $1.86 43d 1 1.22mi
1629 Wentworth Ave Parkville, MD 3.0 1.5 1152 $1,895 $1.64 43d 1 1.22mi
1127 Deanwood Rd Parkville, MD 3.0 2.0 1730 $2,350 $1.36 43d 1 1.24mi
2219 Lowells Glen Rd Unit K Parkville, MD 2.0 2.0 1017 $1,650 $1.62 24d 1 1.26mi
15 Treeway Ct Towson, MD 1.0–3.0 1.0–2.0 1100 $1,925 $1.75 1d 25 1.26mi

Listing history 10 events

  1. 2026-06-17
    status $199,000 Pending 7 DOM
  2. 2026-06-17
    days on market $199,000 Active 7 DOM
  3. 2026-06-16
    days on market $199,000 Active 6 DOM
  4. 2026-06-15
    days on market $199,000 Active 5 DOM
  5. 2026-06-13
    statusdays on market $199,000 Active 3 DOM
  6. 2026-06-09
    days on market $199,000 Coming Soon 6 DOM
  7. 2026-06-08
    days on market $199,000 Coming Soon 5 DOM
  8. 2026-06-07
    days on market $199,000 Coming Soon 4 DOM
  9. 2026-06-04
    remarks 699-char remark
  10. 2026-06-04
    listed $199,000 Coming Soon 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
$2,742 · $228/mo
Projected year-2 tax
$2,742 · $228/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 ≥104°F today · 14 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
$25,033
− Mortgage interest
−$11,147
− Property taxes
−$2,742
− Insurance
−$995
− Repairs & maintenance
−$2,003
− Management
−$2,003
− Depreciation
−$5,789
Taxable income
$355
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$85
After-tax cash flow
$3,431/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

+25.2% since first listed
16 events — show timeline
  • 2026-06-04 Coming Soon $199,000 BRIGHT MLS
  • 2020-09-11 Sold (Public Records) $145,900 Public Records
  • 2020-07-24 Sold (MLS) $145,900 BRIGHT MLS
  • 2020-06-19 Pending BRIGHT MLS
  • 2020-06-19 Price Changed $147,900 BRIGHT MLS
  • 2020-06-11 Listed $139,900 BRIGHT MLS
  • 2010-05-19 Sold (Public Records) $131,000 Public Records
  • 2010-05-14 Sold (MLS) $131,000 BRIGHT MLS
  • 2010-05-14 Sold (MLS) $131,000 MRIS
  • 2010-04-02 Pending MRIS
  • 2010-04-02 Listing Removed BRIGHT MLS
  • 2010-01-25 Price Changed $149,000 MRIS
  • 2009-11-02 Relisted MRIS
  • 2009-10-30 Listed $149,000 BRIGHT MLS
  • 2009-10-30 Listed $159,000 MRIS
  • 2009-10-30 Delisted MRIS

Property tax history

+3.1%/yr

Latest (2025): $2,742 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…