CashFlowRE
Sign in Sign up
1009 Poplar Grove St
C+ Composite 61.33
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$67,500

1009 Poplar Grove St · Baltimore, MD 21216
3 bd · 1.0 ba · 1,590 sqft · Townhouse public records · 67 Days on market
Built 1920 $42/sqft · 25% above area Est $54k · 25% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Turn-key opportunity in the heart of Baltimore! 1009 Poplar Grove offers the perfect blend of value, functionality, and upside potential—ideal for both investors and savvy homeowners. This solid brick rowhome features a classic layout with great natural light, spacious living areas, and a layout that maximizes every square foot. Recent improvements and clean presentation make this property move-in ready while still offering room to add your own finishing touches and build equity. The home is situated on a well-positioned block with convenient access to major commuter routes, downtown Baltimore, and neighborhood amenities. Strong rental demand in the area makes this a compelling addition to any portfolio, while owner-occupants will appreciate the affordability compared to renting. Whether you're looking for a dependable income-producing asset or a place to call home, this property checks all the boxes. Don’t miss your chance to secure a well-located Baltimore property with strong fundamentals and long-term potential—schedule your showing today! The property is sold “AS-IS, WHERE-IS”

Key facts

  • Great natural light
  • Solid brick rowhome
  • Convenient access

Tags

SOLID BRICK ROWHOMEGREAT NATURAL LIGHTSPACIOUS LIVING AREASWELL-POSITIONED BLOCKCONVENIENT ACCESSNEIGHBORHOOD AMENITIES

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 $68k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $68k).
  • Recommended offer: $63k (6.0% below list) — sets the bar for market timing.
  • Cap rate 24.2% 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 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; lower-income renter base — watch delinquency; 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).
  • At $1,868/mo this rent would consume 53% of the median local household income ($42k/yr) (locally 2264% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $467 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 6.1% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 9y ago; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $63,450 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 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 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
2.77%
Cap rate
24.24%
Cash-on-cash
64.08%
DSCR
3.85
GRM
3.0

CMA / ARV

ARV (median comp)
$53,816
List price
$67,500
Delta
25.43%
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
2738 W Mosher St 0.11mi 3/1.0 1,765 (+11%) 1mo $37,000 $21 76
2514 W Lafayette Ave 0.43mi 3/2.0 1,560 (-2%) 2mo $232,000 $149 72
3118 Normount Ave 0.32mi 3/2.0 1,725 (+8%) 1mo $174,990 $101 66
2400 W Lafayette Ave 0.53mi 4/2.0 (+1) 1,584 (-0%) 2mo $263,000 $166 64
1601 Ruxton Ave 0.72mi 3/1.0 1,568 (-1%) 1mo $90,000 $57 63
2404 W Lafayette Ave 0.52mi 3/2.0 1,476 (-7%) 2mo $135,000 $91 58
2920 Brighton St 0.41mi 3/2.5 1,440 (-9%) 2mo $247,500 $172 58
1625 N Rosedale St 0.54mi 3/1.0 1,396 (-12%) 2mo $36,000 $26 53
3018 Presstman St 0.39mi 4/2.0 (+1) 1,400 (-12%) 1mo $108,000 $77 52
743 Linnard St 0.59mi 4/2.0 (+1) 1,693 (+6%) 1mo $199,000 $118 52
3020 Brighton St 0.43mi 4/2.5 (+1) 1,406 (-12%) 2mo $209,000 $149 48
517 N Edgewood St 0.71mi 4/2.5 (+1) 1,430 (-10%) 2mo $90,000 $63 38

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
66.7%
Equity multiple
4.14×
Total profit
$59,378
Equity at exit
$10,064
10-year hold
IRR
71.9%
Equity multiple
9.51×
Total profit
$160,865
Equity at exit
$5,836

Cash invested: $18,900 (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
3.0×

Monthly cashflow live

Estimated rent
$1,868 high interval (Pro) →
Mortgage (P&I)
$354
Tax est. 1.5%
$84 /mo · $1,012/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$392
Net cashflow
$1,009

Break-even live

Break-even rent $590
Max offer price $67,500
Occupancy floor 41%

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
$16,875
Closing costs
$2,025
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
2806 Riggs Ave Baltimore, MD 3.0 2.5 1412 $1,900 $1.35 3d 1 0.07mi
2744 W Mosher St Baltimore, MD 4.0 2.0 1412 $2,100 $1.49 23d 1 0.11mi
2728 Winchester St Baltimore, MD 3.0 1.5 1260 $1,800 $1.43 3d 1 0.17mi
1402 Poplar Grove St Baltimore, MD 4.0 1.5 1540 $800 $0.52 43d 1 0.26mi
3015 Rayner Ave Baltimore, MD 3.0 1.0 1152 $1,350 $1.17 43d 1 0.28mi
3003 Presstman St Unit 1 Baltimore, MD 2.0 2.0 1450 $1,400 $0.97 44d 1 0.33mi
3003 Presstman St Unit 2 Baltimore, MD 2.0 1.0 1450 $1,300 $0.90 23d 1 0.33mi
3238 Westmont Ave Baltimore, MD 3.0 1.0 1280 $1,600 $1.25 43d 1 0.34mi
2800 Presstman St Baltimore, MD 3.0 2.5 1460 $1,799 $1.23 23d 1 0.34mi
2922 Edmondson Ave Baltimore, MD 3.0 2.0 1620 $1,900 $1.17 43d 1 0.37mi
1530 N Rosedale St Baltimore, MD 3.0 2.0 1641 $1,895 $1.15 14d 1 0.44mi
1513 N Ellamont St Baltimore, MD 3.0 1.0 1700 $1,700 $1.00 23d 1 0.44mi
2636 Lauretta Ave Baltimore, MD 3.0 2.5 1232 $1,900 $1.54 43d 1 0.48mi
2609 Lauretta Ave Baltimore, MD 3.0 1.0 1286 $1,675 $1.30 23d 1 0.52mi
3309 Brighton St Baltimore, MD 3.0 1.0 1134 $1,700 $1.50 43d 1 0.52mi
780 Linnard St Baltimore, MD 3.0 2.0 1224 $1,590 $1.30 43d 1 0.56mi
798 N Grantley St Baltimore, MD 3.0 2.0 1360 $2,295 $1.69 23d 1 0.58mi
787 N Grantley St Baltimore, MD 3.0 1.0 1116 $1,575 $1.41 23d 1 0.58mi
2301 Riggs Ave Baltimore, MD 3.0 2.0 1072 $1,600 $1.49 23d 1 0.59mi
1633 N Hilton St Baltimore, MD 4.0 2.5 1920 $2,600 $1.35 17d 1 0.59mi
918 N Bentalou St Baltimore, MD 3.0 1.5 1485 $1,750 $1.18 43d 1 0.61mi
2303 Calverton Heights Ave Baltimore, MD 4.0 2.0 1314 $2,250 $1.71 23d 1 0.62mi
730 Linnard St Unit 1 Baltimore, MD 4.0 1.0 1360 $1,750 $1.29 23d 1 0.65mi
3423 Edmondson Ave Baltimore, MD 2.0 1.5 1400 $1,710 $1.22 43d 1 0.68mi
2636 W North Ave Baltimore, MD 2.0–3.0 1.0–2.0 975 $1,475 $1.51 4d 1 0.71mi
1617-A Moreland Ave Unit 2nd Flr Baltimore, MD 2.0 1.0 1500 $1,400 $0.93 43d 1 0.72mi
3507 Edmondson Ave Baltimore, MD 4.0 2.0 1428 $2,300 $1.61 43d 1 0.73mi
623 N Grantley St Baltimore, MD 4.0 2.0 1250 $2,000 $1.60 23d 1 0.73mi
2917 Clifton Ave Baltimore, MD 4.0 4.0 1700 $2,150 $1.26 23d 1 0.77mi
405 N Edgewood St Baltimore, MD 4.0 2.0 1408 $2,950 $2.10 4d 1 0.77mi
3700 Woodridge Rd Baltimore, MD 3.0 1.5 1955 $1,950 $1.00 43d 1 0.77mi
2405 W North Ave Baltimore, MD 4.0 3.0 1826 $1,900 $1.04 4d 1 0.79mi
2812 Clifton Ave Baltimore, MD 3.0 1.5 1650 $1,850 $1.12 43d 1 0.80mi
3619 Edmondson Ave Baltimore, MD 4.0 3.5 1962 $2,800 $1.43 43d 1 0.81mi
3712 Gelston Dr Baltimore, MD 3.0 2.0 1250 $2,500 $2.00 23d 1 0.82mi
1816 N Bentalou St Baltimore, MD 3.0 2.0 1350 $1,700 $1.26 10d 1 0.85mi
1816 N Bentalou St Baltimore, MD 3.0 2.0 1350 $1,700 $1.26 23d 1 0.85mi
3030 Windsor Ave Baltimore, MD 4.0 1.5 2124 $1,995 $0.94 4d 1 0.88mi
202 N Edgewood St Baltimore, MD 3.0 2.0 1710 $2,250 $1.32 23d 1 0.89mi
1914 Mosher St Unit 1914 Baltimore, MD 4.0 2.5 1200 $1,700 $1.42 43d 1 0.91mi

Listing history 31 events

  1. 2026-06-18
    days on market $67,500 Active 67 DOM
  2. 2026-06-17
    days on market $67,500 Active 66 DOM
  3. 2026-06-16
    days on market $67,500 Active 65 DOM
  4. 2026-06-15
    days on market $67,500 Active 64 DOM
  5. 2026-06-13
    days on market $67,500 Active 62 DOM
  6. 2026-06-09
    days on market $67,500 Active 58 DOM
  7. 2026-06-08
    days on market $67,500 Active 57 DOM
  8. 2026-06-07
    days on market $67,500 Active 56 DOM
  9. 2026-06-04
    days on market $67,500 Active 53 DOM
  10. 2026-06-03
    days on market $67,500 Active 52 DOM
  11. 2026-06-02
    days on market $67,500 Active 51 DOM
  12. 2026-06-01
    days on market $67,500 Active 50 DOM
  13. 2026-05-31
    days on market $67,500 Active 49 DOM
  14. 2026-05-15
    price $67,500 1128-char remark
    Show marketing remark (1128 chars)

    Turn-key opportunity in the heart of Baltimore! 1009 Poplar Grove offers the perfect blend of value, functionality, and upside potential—ideal for both investors and savvy homeowners. This solid brick rowhome features a classic layout with great natural light, spacious living areas, and a layout that maximizes every square foot. Recent improvements and clean presentation make this property move-in ready while still offering room to add your own finishing touches and build equity. The home is situated on a well-positioned block with convenient access to major commuter routes, downtown Baltimore, and neighborhood amenities. Strong rental demand in the area makes this a compelling addition to any portfolio, while owner-occupants will appreciate the affordability compared to renting. Whether you're looking for a dependable income-producing asset or a place to call home, this property checks all the boxes. Don’t miss your chance to secure a well-located Baltimore property with strong fundamentals and long-term potential—schedule your showing today! The property is sold “AS-IS, WHERE-IS”

  15. 2026-04-12
    listed $72,500 Active 1128-char remark
    Show marketing remark (1128 chars)

    Turn-key opportunity in the heart of Baltimore! 1009 Poplar Grove offers the perfect blend of value, functionality, and upside potential—ideal for both investors and savvy homeowners. This solid brick rowhome features a classic layout with great natural light, spacious living areas, and a layout that maximizes every square foot. Recent improvements and clean presentation make this property move-in ready while still offering room to add your own finishing touches and build equity. The home is situated on a well-positioned block with convenient access to major commuter routes, downtown Baltimore, and neighborhood amenities. Strong rental demand in the area makes this a compelling addition to any portfolio, while owner-occupants will appreciate the affordability compared to renting. Whether you're looking for a dependable income-producing asset or a place to call home, this property checks all the boxes. Don’t miss your chance to secure a well-located Baltimore property with strong fundamentals and long-term potential—schedule your showing today! The property is sold “AS-IS, WHERE-IS”

  16. 2022-09-04
    historical
  17. 2022-07-25
    listed $159,000 Active
  18. 2022-06-03
    soldstatus $71,000
  19. 2022-02-28
    soldstatus $76,000 Closed
  20. 2022-02-01
    historical Active Under Contract
  21. 2022-01-29
    price $79,000
  22. 2022-01-02
    listed $85,000 Active
  23. 2018-05-01
    historical
  24. 2018-05-01
    historical Expired
  25. 2018-02-22
    listed $19,900 Active
  26. 2018-02-22
    listed Active
  27. 2017-06-23
    soldstatus $11,924
  28. 2017-06-23
    soldstatus $11,924 Sold
  29. 2017-05-15
    status Contract
  30. 2017-04-22
    listed $10,600 Active
  31. 2006-06-30
    soldstatus $53,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$22,416
− Mortgage interest
−$3,781
− Property taxes
−$1,012
− Insurance
−$338
− Repairs & maintenance
−$1,793
− Management
−$1,793
− Depreciation
−$1,964
Taxable income
$11,735
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,816
After-tax cash flow
$9,295/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

+27.4% since first listed
18 events — show timeline
  • 2026-05-15 Price Changed $67,500 BRIGHT MLS
  • 2026-04-12 Listed $72,500 BRIGHT MLS
  • 2022-09-04 Listing Removed BRIGHT MLS
  • 2022-07-25 Listed $159,000 BRIGHT MLS
  • 2022-06-03 Sold (Public Records) $71,000 Public Records
  • 2022-02-28 Sold (MLS) $76,000 BRIGHT MLS
  • 2022-02-01 Contingent BRIGHT MLS
  • 2022-01-29 Price Changed $79,000 BRIGHT MLS
  • 2022-01-02 Listed $85,000 BRIGHT MLS
  • 2018-05-01 Listing Removed BRIGHT MLS
  • 2018-05-01 Delisted MRIS
  • 2018-02-22 Listed MRIS
  • 2018-02-22 Listed $19,900 BRIGHT MLS
  • 2017-06-23 Sold (MLS) $11,924 MRIS
  • 2017-06-23 Sold (MLS) $11,924 BRIGHT MLS
  • 2017-05-15 Pending MRIS
  • 2017-04-22 Listed $10,600 MRIS
  • 2006-06-30 Sold (Public Records) $53,000 Public Records

Property tax history

+7.2%/yr

Latest (2025): $3,484 · +53.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…