CashFlowRE
Sign in Sign up
1313 Taylor Ave
B- Composite 68.62
Why this score? — see what drove the B- 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 +25.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.5/10.0
  • 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

$205,000

1313 Taylor Ave · Parkville, MD 21234
4 bd · 2.0 ba · 1,496 sqft · Townhouse public records · 18 Days on market
Built 1949 $137/sqft · 17% below area Est $247k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special – Priced to Sell Fast! Opportunity awaits at 1313 Taylor Ave, Parkville, MD! This property is ideal for investors, flippers, or savvy buyers looking to add value and build equity. Sold strictly AS-IS, this home offers strong potential for renovation, rental income, or resale. Featuring a solid footprint and desirable location, this property is ready for your vision and updates. Conveniently located near major commuter routes, shopping, dining, and local amenities, making it an attractive option for future occupants or tenants. Seller is motivated and seeking a fast closing. Bring your highest and best offer—this one won’t last long! Cash, hard money, or renovation financing preferred. Buyer to perform all due diligence.

Key facts

  • Built 1949
  • Listed 18 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 4-bed/2.0-bath townhouse listed at $205k.

Deal economics

  • At list price, monthly cash flow is $493 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $205k).
  • Recommended offer: $202k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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: 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 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).
  • This rent runs 34% 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 $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 $57k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y ago; this cycle's ask is 114% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $96k; list at $205k implies a 114% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — 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 $201,925 (1.5% below list)

Questions for the listing agent

  1. Built in 1949 — 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
1.15%
Cap rate
9.18%
Cash-on-cash
10.31%
DSCR
1.46
GRM
7.3

CMA / ARV

ARV (median comp)
$247,427
List price
$205,000
Delta
-17.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1313 Taylor Ave 0.00mi 4/3.0 1,496 (0%) 1mo $190,000 $127 95
1844 Deveron Rd 0.25mi 3/2.0 (-1) 1,520 (+2%) 1mo $305,000 $201 80
1102 Linkside Dr 0.28mi 4/1.5 1,542 (+3%) 2mo $265,000 $172 78
1117 Deanwood Rd 0.36mi 3/1.5 (-1) 1,440 (-4%) 1mo $165,000 $115 69
8204 Pleasant Plains Rd 0.57mi 3/2.0 (-1) 1,580 (+6%) 3mo $285,000 $180 57
8235 Pleasant Plains Rd 0.57mi 3/2.0 (-1) 1,580 (+6%) 4mo $255,000 $161 56
8301 Kendale Rd 0.63mi 3/1.5 (-1) 1,408 (-6%) 1mo $280,000 $199 53
1551 Putty Hill Ave 0.73mi 3/2.0 (-1) 1,580 (+6%) 2mo $335,000 $212 50
1603 Thetford Rd 0.66mi 3/2.0 (-1) 1,620 (+8%) 3mo $338,000 $209 48
1637 Cottage Ln 0.45mi 3/2.0 (-1) 1,705 (+14%) 3mo $300,000 $176 48
8415 Pleasant Plns 0.64mi 3/1.5 (-1) 1,620 (+8%) 2mo $291,000 $180 48
8334 Wyton Rd 0.54mi 3/1.5 (-1) 1,275 (-15%) 1mo $270,000 $212 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 · 6.68% rent growth · sell at horizon

5-year hold
IRR
3.1%
Equity multiple
1.13×
Total profit
$7,215
Equity at exit
$30,566
10-year hold
IRR
15.9%
Equity multiple
2.51×
Total profit
$86,688
Equity at exit
$17,725

Cash invested: $57,400 (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
7.3×

Monthly cashflow live

Estimated rent
$2,351 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$204 /mo · $2,442/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$494
Net cashflow
$493

Break-even live

Break-even rent $1,727
Max offer price $205,000
Occupancy floor 74%

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
$51,250
Closing costs
$6,150
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
1332 Deanwood Rd Parkville, MD 3.0 2.0 1046 $2,500 $2.39 44d 1 0.20mi
1929 Edgewood Rd Unit 1929 Towson, MD 3.0 2.0 1700 $2,350 $1.38 11d 1 0.21mi
1376 Halstead Rd Parkville, MD 3.0 1.0 1440 $2,400 $1.67 24d 1 0.28mi
1809 Glen Ridge Rd Towson, MD 3.0 1.5 1640 $2,100 $1.28 44d 1 0.30mi
1127 Deanwood Rd Parkville, MD 3.0 2.0 1730 $2,350 $1.36 44d 1 0.36mi
8130 Kirkwall Ct Towson, MD 3.0 1.5 1280 $2,625 $2.05 24d 1 0.46mi
8402 Greenway Rd Towson, MD 3.0 1.0 708 $1,595 $2.25 2d 24 0.47mi
7906 Bon Air Rd Parkville, MD 3.0 1.0 912 $2,200 $2.41 44d 1 0.47mi
1610 Wentworth Ave Parkville, MD 3.0 1.0 1024 $1,900 $1.86 44d 1 0.50mi
8339 Wyton Rd Towson, MD 4.0 2.0 1520 $2,534 $1.67 24d 1 0.50mi
1629 Wentworth Ave Parkville, MD 3.0 1.5 1152 $1,895 $1.64 44d 1 0.53mi
8309 Pleasant Plains Rd Towson, MD 3.0 1.0 1350 $3,000 $2.22 44d 1 0.57mi
1612 Hardwick Rd Towson, MD 4.0 2.0 1275 $2,450 $1.92 3d 1 0.61mi
7202 Sindall Rd Unit 7202 Parkville, MD 3.0 1.0 1350 $1,850 $1.37 44d 1 0.62mi
8340 Edgedale Rd Parkville, MD 3.0 2.0 1260 $2,400 $1.90 5d 1 0.62mi
1621 Thetford Rd Towson, MD 3.0 1.5 1080 $2,350 $2.18 44d 1 0.62mi
1717 Northview Rd Parkville, MD 3.0 1.5 1260 $1,980 $1.57 5d 1 0.62mi
6906 Donachie Rd Baltimore, MD 3.0 1.0–2.0 904 $2,363 $2.61 3d 37 0.67mi
8505 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,500 $1.58 18d 1 0.74mi
8525 Chestnut Oak Rd Parkville, MD 4.0 2.0 1178 $1,995 $1.69 44d 1 0.85mi
8451 Water Oak Rd Parkville, MD 3.0 2.0 1054 $1,950 $1.85 44d 1 0.88mi
8616 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,490 $1.58 15d 1 0.89mi
1726 Redwood Ave Parkville, MD 4.0 2.0 1435 $2,250 $1.57 18d 1 0.89mi
1644 Yakona Rd Towson, MD 3.0 2.0 1600 $2,500 $1.56 18d 1 0.91mi
6518 Loch Hill Ct Loch Hill, MD 3.0 1.5 1580 $2,050 $1.30 24d 1 0.93mi
1714 Pin Oak Rd Parkville, MD 3.0 1.0 1534 $2,800 $1.83 5d 1 0.95mi
8533 Oak Rd Parkville, MD 3.0 2.0 1480 $2,100 $1.42 44d 1 0.97mi
8623 Willow Oak Rd Parkville, MD 3.0 2.0 1395 $2,700 $1.94 44d 1 1.02mi
7839 Birmingham Ave Parkville, MD 3.0 1.0 1136 $1,775 $1.56 44d 1 1.02mi
1726 Yakona Rd Unit A Parkville, MD 3.0 1.0 1865 $1,400 $0.75 44d 1 1.05mi
8617 Oak Rd Parkville, MD 3.0 1.5 1208 $2,100 $1.74 5d 1 1.07mi
8650 Rock Oak Rd Parkville, MD 4.0 2.0 1800 $3,108 $1.73 44d 1 1.09mi
6405 Loch Crest Rd Idlewylde, MD 3.0 2.5 1440 $2,257 $1.57 44d 1 1.12mi
8503 Kings Ridge Rd Parkville, MD 4.0 2.0 1200 $2,100 $1.75 5d 1 1.21mi
1870 Yakona Rd Parkville, MD 4.0 2.0 1080 $2,400 $2.22 44d 1 1.24mi
8592 Quentin Ave Parkville, MD 3.0 1.5 1440 $2,100 $1.46 5d 1 1.29mi
1112 Ivywood Ln Towson, MD 1.0–3.0 1.0–2.0 1191 $2,775 $2.33 2d 31 1.30mi
1408 Cedarcroft Rd Baltimore, MD 3.0 2.0 912 $1,957 $2.15 44d 1 1.30mi
6612 Birchwood Ave Baltimore, MD 3.0 2.0 1122 $2,300 $2.05 20d 1 1.31mi
1444 Meridene Dr Baltimore, MD 3.0 1.5 1520 $1,950 $1.28 44d 1 1.31mi

Listing history 9 events

  1. 2026-05-17
    status Pending 765-char remark
    Show marketing remark (765 chars)

    Investor Special – Priced to Sell Fast! Opportunity awaits at 1313 Taylor Ave, Parkville, MD! This property is ideal for investors, flippers, or savvy buyers looking to add value and build equity. Sold strictly AS-IS, this home offers strong potential for renovation, rental income, or resale. Featuring a solid footprint and desirable location, this property is ready for your vision and updates. Conveniently located near major commuter routes, shopping, dining, and local amenities, making it an attractive option for future occupants or tenants. Seller is motivated and seeking a fast closing. Bring your highest and best offer—this one won’t last long! Cash, hard money, or renovation financing preferred. Buyer to perform all due diligence.

  2. 2026-04-29
    price $205,000 765-char remark
    Show marketing remark (765 chars)

    Investor Special – Priced to Sell Fast! Opportunity awaits at 1313 Taylor Ave, Parkville, MD! This property is ideal for investors, flippers, or savvy buyers looking to add value and build equity. Sold strictly AS-IS, this home offers strong potential for renovation, rental income, or resale. Featuring a solid footprint and desirable location, this property is ready for your vision and updates. Conveniently located near major commuter routes, shopping, dining, and local amenities, making it an attractive option for future occupants or tenants. Seller is motivated and seeking a fast closing. Bring your highest and best offer—this one won’t last long! Cash, hard money, or renovation financing preferred. Buyer to perform all due diligence.

  3. 2026-04-29
    status Active 765-char remark
    Show marketing remark (765 chars)

    Investor Special – Priced to Sell Fast! Opportunity awaits at 1313 Taylor Ave, Parkville, MD! This property is ideal for investors, flippers, or savvy buyers looking to add value and build equity. Sold strictly AS-IS, this home offers strong potential for renovation, rental income, or resale. Featuring a solid footprint and desirable location, this property is ready for your vision and updates. Conveniently located near major commuter routes, shopping, dining, and local amenities, making it an attractive option for future occupants or tenants. Seller is motivated and seeking a fast closing. Bring your highest and best offer—this one won’t last long! Cash, hard money, or renovation financing preferred. Buyer to perform all due diligence.

  4. 2026-01-28
    historical 765-char remark
    Show marketing remark (765 chars)

    Investor Special – Priced to Sell Fast! Opportunity awaits at 1313 Taylor Ave, Parkville, MD! This property is ideal for investors, flippers, or savvy buyers looking to add value and build equity. Sold strictly AS-IS, this home offers strong potential for renovation, rental income, or resale. Featuring a solid footprint and desirable location, this property is ready for your vision and updates. Conveniently located near major commuter routes, shopping, dining, and local amenities, making it an attractive option for future occupants or tenants. Seller is motivated and seeking a fast closing. Bring your highest and best offer—this one won’t last long! Cash, hard money, or renovation financing preferred. Buyer to perform all due diligence.

  5. 2026-01-26
    historical $189,000 765-char remark
    Show marketing remark (765 chars)

    Investor Special – Priced to Sell Fast! Opportunity awaits at 1313 Taylor Ave, Parkville, MD! This property is ideal for investors, flippers, or savvy buyers looking to add value and build equity. Sold strictly AS-IS, this home offers strong potential for renovation, rental income, or resale. Featuring a solid footprint and desirable location, this property is ready for your vision and updates. Conveniently located near major commuter routes, shopping, dining, and local amenities, making it an attractive option for future occupants or tenants. Seller is motivated and seeking a fast closing. Bring your highest and best offer—this one won’t last long! Cash, hard money, or renovation financing preferred. Buyer to perform all due diligence.

  6. 2002-12-31
    soldstatus $95,900
  7. 2002-12-18
    soldstatus $95,900
  8. 2002-10-25
    historical
  9. 2002-10-23
    listed $95,900

ⓘ 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
$2,442 · $204/mo
Projected year-2 tax
$2,442 · $204/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 ≥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
$28,209
− Mortgage interest
−$11,483
− Property taxes
−$2,442
− Insurance
−$1,025
− Repairs & maintenance
−$2,257
− Management
−$2,257
− Depreciation
−$5,964
Taxable income
$2,781
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$667
After-tax cash flow
$5,250/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

+113.8% since first listed
9 events — show timeline
  • 2026-05-17 Pending BRIGHT MLS
  • 2026-04-29 Price Changed $205,000 BRIGHT MLS
  • 2026-04-29 Relisted BRIGHT MLS
  • 2026-01-28 Listing Removed BRIGHT MLS
  • 2026-01-26 Coming Soon $189,000 BRIGHT MLS
  • 2002-12-31 Sold (Public Records) $95,900 Public Records
  • 2002-12-18 Sold (MLS) $95,900 MRIS
  • 2002-10-25 Delisted MRIS
  • 2002-10-23 Listed $95,900 MRIS

Property tax history

+1.3%/yr

Latest (2025): $2,442 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…