CashFlowRE
Sign in Sign up
6909 Holabird Ave
B- Composite 69.27
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 +28.9/30.0
  • ARV discount +11.1/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$205,000

6909 Holabird Ave · Dundalk, MD 21222
5 bd · 1.0 ba · 1,137 sqft · Townhouse public records · 30 Days on market
Built 1936 1,620 sqft lot $180/sqft · 8% below area Est $223k · 8% under

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

Listing remarks MLS

A TUDOR-STYLE HOME WITH TONS OF CHARM. .. .AN OWNER'S PRIDE AND JOY. .. . ENTER THROUGH AN INVITING VESTIBULE WITH CUSTOM FRENCH DOORS. IT FEATURES SPACIOUS ROOMS, HARDWOOD FLOORS, CEILING FANS, AND CUSTOM WOOD SHUTTERS. THE BATHROOM HAS BEEN TASTEFULLY DONE WITH CLASSIC BLACK-AND-WHITE TILE. THIS HOME ALSO OFFERS A QUAINT COUNTRY KITCHEN WITH BEAUTIFUL BRICKWORK AND IS ADJACENT TO A COZY SUNROOM WITH PLENTIFUL SOUTHERN EXPOSURE. THE BACKYARD HAS BEEN DESIGNED WITH A 17'X22' PARKING PAD AND A 17'X14' COURTYARD WITH A BRICK PATIO, LAMPPOST, RETRACTABLE AWNING, AND A ROD IRON FENCE THE BACK AREA ALSO HAS A SHED FOR ADDED STORAGE. THE GAS HEATING SYSTEM, HOT WATER HEATER, ROOF, AND WINDOWS HAVE BEEN UPDATED. THIS HOME HAS BEEN WELL-MAINTAINED AND IS WARM AND WELCOMING !!!!!

Key facts

  • Wood floors
  • Entry foyer
  • Move-in condition

Tags

MOVE-IN CONDITIONWOOD FLOORSENTRY FOYERUPDATED KITCHENSUN ROOMPARKING PAD

Property features AI

Exterior

  • Parking: Two driveway parking spaces; On-street parking; Concrete driveway and paved parking; Total of 2 garage/parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Brick front; Built-up roof; Fee simple ownership; Property in excellent condition; Above-grade and below-grade finished areas estimated
  • Construction: Brick-front construction; Built-up roof; Full basement (partially finished, approximately 90% finished); Above-grade finished area estimated at 1,137; below-grade area estimated at 540; Foundation: other
  • Exterior features: Patio; Porch; Partially fenced rear yard; Interior lot with rear yard

Interior

  • Kitchen: Stove; Refrigerator; Built-in microwave; Dishwasher
  • Bedrooms: Three bedrooms on the upper level; Two bedrooms on the lower level
  • Flooring: Hardwood floors
  • Bathrooms: Two full bathrooms (one on upper level, one on lower level)
  • Heating & cooling: Radiator heating (natural gas); Window air conditioning units (electric)
  • Interior features: Ceiling fans; Recessed lighting; Estimated living area
  • Laundry & utility: Washer and dryer; Laundry located on the lower floor

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 5-bed/1.0-bath townhouse listed at $205k.

Deal economics

  • At list price, monthly cash flow is $693 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $205k).
  • Recommended offer: $202k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 6.2% in Dundalk — 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 85/100 on livability (#16 in MD, #510 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing 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.
  • Market conditions: Rents soft (-0.1%/yr); 236 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,511 units permitted in Baltimore County in 2024 (643 in 5+ unit buildings).
  • At $2,620/mo this rent would consume 49% of the median local household income ($64k/yr) (locally 2566% 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 $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.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $164k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 56% 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 1936 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.28%
Cap rate
10.35%
Cash-on-cash
14.48%
DSCR
1.64
GRM
6.5

CMA / ARV

ARV (median comp)
$222,743
List price
$205,000
Delta
-7.97%
Verdict
FAIR
Comps
8 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
1.5%
Equity multiple
1.06×
Total profit
$3,234
Equity at exit
$30,566
10-year hold
IRR
8.0%
Equity multiple
1.52×
Total profit
$30,008
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 21222

Rents YoY
-0.1%
Active inventory
236
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$2,620 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$217 /mo · $2,603/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$550
Net cashflow
$693

Break-even live

Break-even rent $1,744
Max offer price $205,000
Occupancy floor 69%

Sensitivity live

Price -10% $809 -5% $751 +0% $693 +5% $635 +10% $577
Rent -10% $486 -5% $589 +0% $693 +5% $796 +10% $900
Rate -1.0pp $796 -0.5pp $745 base $693 +0.5pp $640 +1.0pp $586

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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1533 Leslie Rd Dundalk, MD 4.0 1.0 1270 $2,000 $1.57 44d 1 0.35mi
6600 Marne Ave Baltimore, MD 5.0 2.0 1215 $2,750 $2.26 2d 1 0.66mi
6710 Hudson St Baltimore, MD 4.0 4.0 1156 $3,500 $3.03 24d 1 0.99mi
901 Elton Ave Baltimore, MD 4.0 2.0 1056 $2,800 $2.65 44d 1 1.39mi
7219 Conley St Baltimore, MD 4.0 1.5 1440 $1,950 $1.35 15d 1 1.40mi

Listing history 12 events

  1. 2026-05-12
    price $210,000 402-char remark
  2. 2026-04-26
    listed $215,000 Active 402-char remark
  3. 2025-08-17
    historical
  4. 2025-08-12
    price $220,000
  5. 2025-08-05
    price $225,000
  6. 2025-07-31
    listed $235,000 Active
  7. 2023-04-05
    soldstatus $164,000
  8. 2023-03-29
    soldstatus $164,000 Closed
    Show marketing remark (791 chars)

    A TUDOR-STYLE HOME WITH TONS OF CHARM. .. .AN OWNER'S PRIDE AND JOY. .. . ENTER THROUGH AN INVITING VESTIBULE WITH CUSTOM FRENCH DOORS. IT FEATURES SPACIOUS ROOMS, HARDWOOD FLOORS, CEILING FANS, AND CUSTOM WOOD SHUTTERS. THE BATHROOM HAS BEEN TASTEFULLY DONE WITH CLASSIC BLACK-AND-WHITE TILE. THIS HOME ALSO OFFERS A QUAINT COUNTRY KITCHEN WITH BEAUTIFUL BRICKWORK AND IS ADJACENT TO A COZY SUNROOM WITH PLENTIFUL SOUTHERN EXPOSURE. THE BACKYARD HAS BEEN DESIGNED WITH A 17'X22' PARKING PAD AND A 17'X14' COURTYARD WITH A BRICK PATIO, LAMPPOST, RETRACTABLE AWNING, AND A ROD IRON FENCE THE BACK AREA ALSO HAS A SHED FOR ADDED STORAGE. THE GAS HEATING SYSTEM, HOT WATER HEATER, ROOF, AND WINDOWS HAVE BEEN UPDATED. THIS HOME HAS BEEN WELL-MAINTAINED AND IS WARM AND WELCOMING !!!!!

  9. 2023-02-25
    historical Active Under Contract
    Show marketing remark (791 chars)

    A TUDOR-STYLE HOME WITH TONS OF CHARM. .. .AN OWNER'S PRIDE AND JOY. .. . ENTER THROUGH AN INVITING VESTIBULE WITH CUSTOM FRENCH DOORS. IT FEATURES SPACIOUS ROOMS, HARDWOOD FLOORS, CEILING FANS, AND CUSTOM WOOD SHUTTERS. THE BATHROOM HAS BEEN TASTEFULLY DONE WITH CLASSIC BLACK-AND-WHITE TILE. THIS HOME ALSO OFFERS A QUAINT COUNTRY KITCHEN WITH BEAUTIFUL BRICKWORK AND IS ADJACENT TO A COZY SUNROOM WITH PLENTIFUL SOUTHERN EXPOSURE. THE BACKYARD HAS BEEN DESIGNED WITH A 17'X22' PARKING PAD AND A 17'X14' COURTYARD WITH A BRICK PATIO, LAMPPOST, RETRACTABLE AWNING, AND A ROD IRON FENCE THE BACK AREA ALSO HAS A SHED FOR ADDED STORAGE. THE GAS HEATING SYSTEM, HOT WATER HEATER, ROOF, AND WINDOWS HAVE BEEN UPDATED. THIS HOME HAS BEEN WELL-MAINTAINED AND IS WARM AND WELCOMING !!!!!

  10. 2023-02-21
    listed $169,000 Active
    Show marketing remark (791 chars)

    A TUDOR-STYLE HOME WITH TONS OF CHARM. .. .AN OWNER'S PRIDE AND JOY. .. . ENTER THROUGH AN INVITING VESTIBULE WITH CUSTOM FRENCH DOORS. IT FEATURES SPACIOUS ROOMS, HARDWOOD FLOORS, CEILING FANS, AND CUSTOM WOOD SHUTTERS. THE BATHROOM HAS BEEN TASTEFULLY DONE WITH CLASSIC BLACK-AND-WHITE TILE. THIS HOME ALSO OFFERS A QUAINT COUNTRY KITCHEN WITH BEAUTIFUL BRICKWORK AND IS ADJACENT TO A COZY SUNROOM WITH PLENTIFUL SOUTHERN EXPOSURE. THE BACKYARD HAS BEEN DESIGNED WITH A 17'X22' PARKING PAD AND A 17'X14' COURTYARD WITH A BRICK PATIO, LAMPPOST, RETRACTABLE AWNING, AND A ROD IRON FENCE THE BACK AREA ALSO HAS A SHED FOR ADDED STORAGE. THE GAS HEATING SYSTEM, HOT WATER HEATER, ROOF, AND WINDOWS HAVE BEEN UPDATED. THIS HOME HAS BEEN WELL-MAINTAINED AND IS WARM AND WELCOMING !!!!!

  11. 2023-02-07
    historical $169,000
    Show marketing remark (791 chars)

    A TUDOR-STYLE HOME WITH TONS OF CHARM. .. .AN OWNER'S PRIDE AND JOY. .. . ENTER THROUGH AN INVITING VESTIBULE WITH CUSTOM FRENCH DOORS. IT FEATURES SPACIOUS ROOMS, HARDWOOD FLOORS, CEILING FANS, AND CUSTOM WOOD SHUTTERS. THE BATHROOM HAS BEEN TASTEFULLY DONE WITH CLASSIC BLACK-AND-WHITE TILE. THIS HOME ALSO OFFERS A QUAINT COUNTRY KITCHEN WITH BEAUTIFUL BRICKWORK AND IS ADJACENT TO A COZY SUNROOM WITH PLENTIFUL SOUTHERN EXPOSURE. THE BACKYARD HAS BEEN DESIGNED WITH A 17'X22' PARKING PAD AND A 17'X14' COURTYARD WITH A BRICK PATIO, LAMPPOST, RETRACTABLE AWNING, AND A ROD IRON FENCE THE BACK AREA ALSO HAS A SHED FOR ADDED STORAGE. THE GAS HEATING SYSTEM, HOT WATER HEATER, ROOF, AND WINDOWS HAVE BEEN UPDATED. THIS HOME HAS BEEN WELL-MAINTAINED AND IS WARM AND WELCOMING !!!!!

  12. 1987-04-08
    soldstatus $47,900

ⓘ 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
$2,603 · $217/mo
Projected year-2 tax
$2,603 · $217/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 8/10 Severe 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 56% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$31,444
− Mortgage interest
−$11,483
− Property taxes
−$2,603
− Insurance
−$1,025
− Repairs & maintenance
−$2,515
− Management
−$2,515
− Depreciation
−$5,964
Taxable income
$5,338
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,281
After-tax cash flow
$7,031/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 — Dundalk

Score
85/100
State rank
#16
US rank
#510

Category grades

Amenities A+ Commute A+ Cost of living A- Crime F Employment C+ Housing A+ Health & safety A+ User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dundalk, MD
County
Baltimore County · 769,527 people
City population
59,407
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
59,407
Household income
$64,141
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
2566.0

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 0.60)
Race & ethnicity
White 59% Black 18% Hispanic / Latino 15% Two or more races 7% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 7% Lithuanian 1% Italian 1%
Foreign-born
9% · Canada
Languages at home
85% English-only · Spanish 11% Other Indo-European 2% Arabic 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
▼ -251.44%
Current HPI
228.4218
Rent YoY
▼ -0.09%
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

+317.3% since first listed
15 events — show timeline
  • 2026-05-28 Listing Removed BRIGHT MLS
  • 2026-05-28 Price Changed $199,900 BRIGHT MLS
  • 2026-05-20 Price Changed $205,000 BRIGHT MLS
  • 2026-05-12 Price Changed $210,000 BRIGHT MLS
  • 2026-04-26 Listed $215,000 BRIGHT MLS
  • 2025-08-17 Listing Removed BRIGHT MLS
  • 2025-08-12 Price Changed $220,000 BRIGHT MLS
  • 2025-08-05 Price Changed $225,000 BRIGHT MLS
  • 2025-07-31 Listed $235,000 BRIGHT MLS
  • 2023-04-05 Sold (Public Records) $164,000 Public Records
  • 2023-03-29 Sold (MLS) $164,000 BRIGHT MLS
  • 2023-02-25 Contingent BRIGHT MLS
  • 2023-02-21 Listed $169,000 BRIGHT MLS
  • 2023-02-07 Coming Soon $169,000 BRIGHT MLS
  • 1987-04-08 Sold (Public Records) $47,900 Public Records

Property tax history

+3.8%/yr

Latest (2025): $2,603 · +21.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…