CashFlowRE
Sign in Sign up
144 Palormo Ave
B+ Composite 76.15
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.8/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$69,900

144 Palormo Ave · Baltimore, MD 21229
3 bd · 1.5 ba · 996 sqft · Townhouse public records · 13 Days on market
Built 1920 Est $136k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BUY NOW POST ACTION. 2 Story Townhome located in the Saint Josephs area. In close proximity to Saint Agnes Hospital. Property is vacant. 998 sqft. 10% Buyer's Premium or $1,000 whichever is greater. Deposit $2,000. For full Terms and Conditions contact auctioneer s office.

Key facts

  • Built 1920
  • Listed 13 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Year built (estimated)
  • Construction: Brick construction; Stone foundation; Above-grade and below-grade structures
  • Exterior features: No tidal water

Interior

  • Bedrooms: Three bedrooms on the first upper level
  • Bathrooms: One full bathroom (all upper levels); One half bathroom on the main level
  • Heating & cooling: Natural gas heating; Electric cooling
  • Interior features: Estimated living area; Full 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 3-bed/1.5-bath townhouse listed at $70k.

Deal economics

  • At list price, monthly cash flow is $868 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Cap rate 21.2% 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 (+5.4%/yr); 252 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($60k/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 $483 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 + 5.4% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 24% 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 $69,900

Questions for the listing agent

  1. Built in 1920 — 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 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?
  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
2.35%
Cap rate
21.19%
Cash-on-cash
53.21%
DSCR
3.37
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$136,452
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23 N Morley St 0.28mi 3/1.0 1,041 (+4%) 6mo $85,000 $82 72
119 Hilton St 0.31mi 2/2.0 (-1) 1,040 (+4%) 0mo $211,000 $203 71
107 N Monastery Ave 0.33mi 2/1.5 (-1) 1,080 (+8%) 2mo $65,000 $60 64
3386 Dulany St 0.61mi 3/2.0 1,014 (+2%) 6mo $169,000 $167 62
1 N Culver St 0.20mi 3/2.0 1,140 (+14%) 4mo $225,000 $197 61
133 N Monastery Ave 0.35mi 2/2.0 (-1) 1,080 (+8%) 3mo $142,000 $131 60
3306 W Franklin St 0.66mi 3/2.0 960 (-4%) 1mo $51,500 $54 60
3302 W Franklin St 0.67mi 3/1.0 960 (-4%) 2mo $50,000 $52 60
209 Mount Holly St 0.51mi 3/2.0 1,080 (+8%) 2mo $228,000 $211 59
222 N Hilton St 0.42mi 3/1.0 1,120 (+12%) 1mo $89,775 $80 57
3396 Dulany St 0.61mi 2/1.5 (-1) 1,080 (+8%) 0mo $177,523 $164 52
427 Gwynn Ave 0.63mi 3/1.5 1,116 (+12%) 5mo $152,650 $137 46

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 · 5.38% rent growth · sell at horizon

5-year hold
IRR
53.8%
Equity multiple
3.45×
Total profit
$47,955
Equity at exit
$10,422
10-year hold
IRR
59.9%
Equity multiple
7.65×
Total profit
$130,206
Equity at exit
$6,044

Cash invested: $19,572 (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 21229

Rents YoY
5.4%
Active inventory
252
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,639 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$32 /mo · $378/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$868

Break-even live

Break-even rent $541
Max offer price $69,900
Occupancy floor 42%

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
$17,475
Closing costs
$2,097
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3310 Elbert St Baltimore, MD 2.0 1.0 920 $1,550 $1.68 24d 1 0.30mi
4018 Massachusetts Ave Baltimore, MD 3.0 1.0 1050 $1,400 $1.33 24d 1 0.44mi
304 Collins Ave Unit 2 Baltimore, MD 3.0 1.0 1016 $2,100 $2.07 44d 1 0.49mi
3607 W Lexington St Baltimore, MD 3.0 2.0 1050 $1,895 $1.80 4d 1 0.51mi
3392 Saint Benedict St Baltimore, MD 2.0 1.0 864 $1,450 $1.68 24d 1 0.63mi
2 S Woodington Rd Baltimore, MD 2.0 1.0 856 $1,160 $1.36 15d 1 0.67mi
2 N Woodington Rd Baltimore, MD 1.0–2.0 1.0 738 $1,335 $1.81 3d 5 0.68mi
3706 W Franklin St Unit 1 Baltimore, MD 2.0 1.0 735 $1,100 $1.50 4d 1 0.71mi
4301 Parkton St Baltimore, MD 1.0–3.0 1.0 730 $1,550 $2.12 44d 1 0.74mi
709 Denison St Baltimore, MD 2.0 2.0 840 $1,630 $1.94 24d 1 0.88mi
2657 Lehman St Unit 1 Baltimore, MD 2.0 1.0 1056 $1,000 $0.95 44d 1 0.91mi
2815 W Mulberry St Baltimore, MD 4.0 2.0 1040 $2,050 $1.97 44d 1 0.92mi
332 S Franklintown Rd Unit 2 Baltimore, MD 2.0 1.0 776 $795 $1.02 24d 1 0.93mi
4431 Eldone Rd Baltimore, MD 3.0 2.0 896 $2,000 $2.23 24d 1 0.97mi
2540 Frederick Ave Baltimore, MD 3.0 1.0 1075 $1,400 $1.30 24d 1 0.97mi
787 N Grantley St Baltimore, MD 3.0 1.0 1116 $1,575 $1.41 24d 1 0.98mi
2516 Hollins St Baltimore, MD 3.0 2.0 1100 $1,700 $1.55 44d 1 1.00mi
751 Yale Ave Baltimore, MD 3.0 1.5 1024 $1,750 $1.71 44d 1 1.01mi
4601 Pen Lucy Rd Unit 4714-B Baltimore, MD 2.0 1.0 730 $1,205 $1.65 15d 1 1.05mi
4601 Pen Lucy Rd Unit 103-H Baltimore, MD 2.0 1.0 798 $1,315 $1.65 24d 1 1.05mi
4601 Pen Lucy Rd Unit 4718-F Baltimore, MD 2.0 1.0 879 $1,225 $1.39 2d 1 1.05mi
4601 Pen Lucy Rd Unit 4615-G Baltimore, MD 2.0 1.0 798 $1,200 $1.50 22d 1 1.05mi
402 Colleen Rd Baltimore, MD 1.0–2.0 1.0 910 $1,450 $1.59 2d 11 1.10mi
4520 Scarlet Oak Ln Baltimore, MD 2.0 1.0 1025 $1,500 $1.46 44d 1 1.10mi
627 Lucia Ave Baltimore, MD 3.0 1.0 892 $1,750 $1.96 24d 1 1.13mi
219 Atholgate Ln Baltimore, MD 1.0–3.0 1.0–1.5 814 $1,500 $1.84 3d 2 1.18mi
613 S Beechfield Ave Baltimore, MD 3.0 1.5 1080 $1,950 $1.81 44d 1 1.18mi
62 N Gorman Ave Baltimore, MD 3.0 2.0 1100 $2,500 $2.27 18d 1 1.21mi
1042 Ellicott Dr Baltimore, MD 2.0 1.0 900 $1,450 $1.61 44d 1 1.25mi
501 Hazlett Ave Baltimore, MD 2.0–3.0 1.5–2.0 1044 $1,879 $1.80 2d 8 1.28mi
4103 Mountwood Rd Baltimore, MD 3.0 2.0 1030 $1,700 $1.65 44d 1 1.31mi
1216 N Augusta Ave Baltimore, MD 3.0 1.0 1024 $1,550 $1.51 24d 1 1.32mi
1307 Wildwood Pkwy Baltimore, MD 2.0 1.0 725 $1,295 $1.79 44d 1 1.32mi
4103 Stokes Dr Apt 1 Baltimore, MD 2.0 1.0 725 $1,095 $1.51 44d 1 1.41mi
532 Coventry Rd Baltimore, MD 2.0 1.0 661 $1,300 $1.97 22d 1 1.43mi

Listing history 9 events

  1. 2026-06-18
    days on market $69,900 Active 13 DOM
  2. 2026-06-17
    days on market $69,900 Active 12 DOM
  3. 2026-06-16
    days on market $69,900 Active 11 DOM
  4. 2026-06-15
    days on market $69,900 Active 10 DOM
  5. 2026-06-13
    days on market $69,900 Active 8 DOM
  6. 2026-06-09
    days on market $69,900 Active 4 DOM
  7. 2026-06-08
    days on market $69,900 Active 3 DOM
  8. 2026-06-07
    remarks 268-char remark
  9. 2026-06-07
    listed $69,900 Active 2 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
$378 · $32/mo
Projected year-2 tax
$570 · $48/mo
Expected delta
+$192/yr (+$16/mo · 50.7%)

ⓘ 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 5/10 Major 24% 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
$19,671
− Mortgage interest
−$3,915
− Property taxes
−$378
− Insurance
−$350
− Repairs & maintenance
−$1,574
− Management
−$1,574
− Depreciation
−$2,033
Taxable income
$9,847
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,363
After-tax cash flow
$8,051/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)
46,679
Household income
$60,047
Rent vs Own
43.1% rent · 56.9% own
Severe rent burden
2776.0

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 (73%)
Race & ethnicity
Black 73% White 15% Hispanic / Latino 6% Two or more races 4% Asian 3%
Hispanic origin (detail)
Common ancestry
Lithuanian 1% Romanian 1% Serbian 1%
Foreign-born
5% · Canada, Philippines
Languages at home
91% English-only · Spanish 4% Other Indo-European 2% Other Asian/Pacific 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
▼ -259.07%
Current HPI
226.896
Rent YoY
▲ 5.38%
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

+1298.0% since first listed
22 events — show timeline
  • 2026-06-05 Listed $69,900 BRIGHT MLS
  • 2024-01-29 Sold (Public Records) $300,000 Public Records
  • 2023-06-11 Listing Removed BRIGHT MLS
  • 2023-06-02 Relisted BRIGHT MLS
  • 2023-02-15 Listing Removed BRIGHT MLS
  • 2023-02-03 Price Changed $115,000 BRIGHT MLS
  • 2023-01-19 Price Changed $120,000 BRIGHT MLS
  • 2022-11-18 Price Changed $125,000 BRIGHT MLS
  • 2022-10-10 Price Changed $130,000 BRIGHT MLS
  • 2022-09-23 Price Changed $140,000 BRIGHT MLS
  • 2022-07-28 Relisted BRIGHT MLS
  • 2022-07-14 Relisted BRIGHT MLS
  • 2022-07-11 Listing Removed BRIGHT MLS
  • 2022-04-16 Contingent BRIGHT MLS
  • 2022-03-17 Price Changed $145,000 BRIGHT MLS
  • 2022-02-28 Listed $150,000 BRIGHT MLS
  • 2020-01-20 Sold (MLS) $10,000 BRIGHT MLS
  • 2019-12-18 Pending BRIGHT MLS
  • 2019-12-10 Price Changed $9,000 BRIGHT MLS
  • 2019-10-09 Price Changed $10,000 BRIGHT MLS
  • 2019-04-23 Price Changed $20,000 BRIGHT MLS
  • 2019-04-17 Listed $5,000 BRIGHT MLS

Property tax history

-8.6%/yr

Latest (2025): $378 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…