CashFlowRE
Sign in Sign up
848 Powers St
D+ Composite 49.56
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.7/30.0
  • 1% rule +4.5/10.0
  • DSCR +4.5/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$249,900

848 Powers St · Baltimore, MD 21211
3 bd · 1.0 ba · 1,204 sqft · Townhouse public records · 3 Days on market
Built 1900 1,040 sqft lot Est $329k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this charming 3-bedroom townhome featuring a beautifully updated kitchen with glass-front cabinetry, granite countertops, and stainless steel appliances, including a gas range and microwave range hood. A convenient door off the kitchen provides easy access to the backyard—perfect for everyday living and entertaining. The main level offers a desirable layout with a convenient half bath, hardwood floors, and character-filled exposed brick walls in the family and dining rooms. Upstairs, you'll find parquet flooring throughout, three bedrooms, and a full hallway bath. Enjoy a prime location just moments from shopping, dining, and local conveniences. Mortgage savings may be avai

Key facts

  • Microwave range hood
  • Updated kitchen
  • Granite countertops

Tags

UPDATED KITCHENGLASS-FRONT CABINETRYGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESGAS RANGEMICROWAVE RANGE HOOD

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 $250k.

Deal economics

  • At list price, monthly cash flow is $65 ($780/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $236k (5.5% below list).
  • Recommended offer: $236k (5.5% below list) — sets the bar for 1% rule.

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 (+4.3%/yr); 91 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($83k/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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 13 sale attempts since 21y 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 $161k; list at $250k implies a 55% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — 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 $236,276 (5.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.95%
Cap rate
6.61%
Cash-on-cash
1.11%
DSCR
1.05
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$328,692
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
848 Powers St 0.00mi 3/1.5 1,204 (0%) 0mo $270,900 $225 98
832 W 35th St 0.05mi 3/2.0 1,204 (0%) 2mo $340,000 $282 92
3459 Chestnut Ave 0.10mi 3/1.5 1,104 (-8%) 0mo $312,700 $283 79
3659 Chestnut Ave 0.24mi 3/3.0 1,176 (-2%) 2mo $355,000 $302 76
806 Wellington St 0.10mi 2/2.0 (-1) 1,274 (+6%) 2mo $348,000 $273 75
3821 Roland Ave 0.38mi 3/2.0 1,176 (-2%) 2mo $320,000 $272 73
3610 Paine St 0.16mi 2/1.0 (-1) 1,080 (-10%) 1mo $180,000 $167 70
3632 Hickory Ave 0.26mi 2/1.5 (-1) 1,370 (+14%) 1mo $415,000 $303 58
3731 Roland Ave 0.31mi 3/2.0 1,372 (+14%) 1mo $515,000 $375 58
1212 Cox St 0.49mi 3/1.0 1,050 (-13%) 2mo $260,000 $248 55
2821 Remington Ave 0.72mi 2/2.0 (-1) 1,170 (-3%) 1mo $265,000 $226 52
1523 Baldwin St 0.45mi 4/2.0 (+1) 1,064 (-12%) 1mo $289,900 $272 50

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 · 4.32% rent growth · sell at horizon

5-year hold
IRR
-13.0%
Equity multiple
0.53×
Total profit
$-33,094
Equity at exit
$37,261
10-year hold
IRR
-1.9%
Equity multiple
0.86×
Total profit
$-9,755
Equity at exit
$21,607

Cash invested: $69,972 (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 21211

Rents YoY
4.3%
Active inventory
91
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,363 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$387 /mo · $4,644/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$496
Net cashflow
$65

Break-even live

Break-even rent $2,280
Max offer price $249,900
Occupancy floor 92%

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
$62,475
Closing costs
$7,497
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
828 W 35th St Baltimore, MD 3.0 2.0 1204 $1,800 $1.50 24d 1 0.08mi
3429 Chestnut Ave Unit 2 Baltimore, MD 2.0 1.5 750 $1,899 $2.53 24d 1 0.11mi
3429 Chestnut Ave Unit 5 Baltimore, MD 2.0 2.5 900 $1,800 $2.00 24d 1 0.11mi
3507 Elm Ave Baltimore, MD 3.0 2.5 1204 $2,295 $1.91 24d 1 0.12mi
3539 Roland Ave Baltimore, MD 3.0 2.5 1320 $3,500 $2.65 43d 1 0.12mi
3501 Chestnut Ave Baltimore, MD 2.0 1.5 1192 $1,825 $1.53 24d 1 0.13mi
612 Harding Pl Baltimore, MD 2.0 1.0 800 $2,200 $2.75 4d 1 0.21mi
3100 Fallscliff Rd Baltimore, MD 2.0 1.0–2.0 729 $2,660 $3.65 2d 10 0.23mi
620 W 33rd St Baltimore, MD 2.0 2.0 1200 $2,495 $2.08 20d 1 0.24mi
3638 Keswick Rd Baltimore, MD 2.0 2.0 1170 $2,500 $2.14 43d 1 0.27mi
816 W 37th St Baltimore, MD 3.0 2.5 1468 $2,700 $1.84 4d 1 0.29mi
3534 Poole St Unit 1 Baltimore, MD 3.0 2.0 1450 $2,600 $1.79 24d 1 0.34mi
1201 Union Ave Baltimore, MD 3.0 2.0 1410 $2,575 $1.83 43d 1 0.38mi
3744 Hickory Ave Baltimore, MD 2.0 1.0 900 $1,900 $2.11 43d 1 0.39mi
727 W 40th St Baltimore, MD 1.0–2.0 1.0–2.0 1101 $3,822 $3.47 2d 4 0.43mi
1527 W 36th St Unit 2ND FLOOR Baltimore, MD 2.0 1.0 1200 $1,600 $1.33 43d 1 0.47mi
305 W 31st St Baltimore, MD 4.0 2.0 1500 $2,499 $1.67 43d 1 0.52mi
3925 Beech Ave Unit 314 Baltimore, MD 2.0 2.0 1050 $1,950 $1.86 4d 1 0.55mi
1109 W 40th St Baltimore, MD 3.0 1.5 944 $2,150 $2.28 4d 1 0.58mi
1109 W 40th St Unit 1 Baltimore, MD 2.0 1.5 1392 $2,150 $1.54 4d 1 0.58mi
315 W 30th St Baltimore, MD 3.0 3.0 1200 $2,450 $2.04 18d 1 0.60mi
315 W 30th St Baltimore, MD 3.0 3.0 1250 $2,450 $1.96 16d 1 0.60mi
500 W University Pkwy Baltimore, MD 3.0 1.0–2.0 955 $3,020 $3.16 2d 60 0.67mi
4032 Falls Rd Unit 2 Baltimore, MD 2.0 1.0 1040 $1,650 $1.59 43d 1 0.68mi
4032 Falls Rd Baltimore, MD 2.0 1.0 1040 $1,645 $1.58 43d 1 0.68mi
105 W 39th St Baltimore, MD 2.0 1.0 753 $2,250 $2.99 4d 1 0.69mi
4119 Falls Rd Baltimore, MD 3.0 1.5 1316 $2,500 $1.90 43d 1 0.72mi
108 W 39th St Baltimore, MD 2.0 1.0–2.0 1350 $2,189 $1.62 3d 11 0.74mi
3811 Canterbury Rd Baltimore, MD 2.0 1.0–2.0 975 $2,495 $2.56 12d 5 0.74mi
1011 W 42nd St Baltimore, MD 3.0 1.0 1160 $2,100 $1.81 4d 1 0.76mi
4014 Linkwood Rd Unit D Baltimore, MD 2.0 1.5 1001 $1,800 $1.80 43d 1 0.76mi
1 E University Pkwy Baltimore, MD 1.0–3.0 1.0–2.0 1045 $2,500 $2.39 4d 2 0.78mi
2752 Maryland Ave Unit 2ND FLOOR Baltimore, MD 2.0 1.0 900 $1,500 $1.67 18d 1 0.82mi
3201 Saint Paul St Baltimore, MD 1.0–2.0 1.5–2.0 1532 $3,200 $2.09 2d 1 0.82mi
3501 Saint Paul St Baltimore, MD 3.0 1.0–2.5 916 $2,700 $2.95 1d 172 0.83mi
325 W Lorraine Ave Baltimore, MD 3.0 1.0 1470 $3,150 $2.14 4d 1 0.85mi
2641 N Howard St Baltimore, MD 4.0 3.5 1344 $2,800 $2.08 24d 1 0.86mi
3601 Greenway #101 Baltimore, MD 2.0 2.0 1470 $2,700 $1.84 4d 1 0.86mi
810 Brooks Ln Unit 2 Baltimore, MD 3.0 1.0 900 $1,350 $1.50 20d 1 0.90mi
901 Druid Park Lake Dr Baltimore, MD 1.0–2.0 1.0 681 $1,250 $1.84 43d 1 0.91mi

Listing history 33 events

  1. 2026-03-31
    status Pending
  2. 2026-03-27
    listed $249,900 Active
  3. 2021-10-05
    historical
  4. 2021-07-27
    listed $280,000 Active
  5. 2018-09-08
    historical
  6. 2018-09-08
    historical Withdrawn
  7. 2018-08-29
    historical
  8. 2018-08-29
    listed $200,000 Active
  9. 2018-08-29
    listed Active
  10. 2018-08-29
    historical Withdrawn
  11. 2018-08-11
    status Active
  12. 2018-08-11
    status Active
  13. 2018-07-31
    historical Active Under Contract
  14. 2018-07-31
    status Contingent (No Kick Out)
  15. 2018-07-09
    price $205,000
  16. 2018-07-09
    price
  17. 2018-06-08
    price $225,000
  18. 2018-06-08
    price
  19. 2018-05-22
    status Active
  20. 2018-05-22
    status Active
  21. 2018-05-10
    historical Active Under Contract
  22. 2018-05-10
    status Contingent (No Kick Out)
  23. 2018-05-07
    listed $239,000 Active
  24. 2018-05-07
    listed Active
  25. 2005-12-22
    historical
  26. 2005-11-08
    listed
  27. 2005-11-08
    historical
  28. 2005-09-17
    listed
  29. 2005-05-03
    soldstatus $160,900
  30. 2005-03-31
    soldstatus $160,900
  31. 2005-03-14
    historical
  32. 2005-03-10
    listed $159,900
  33. 1991-03-18
    soldstatus $40,000

ⓘ 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
$4,644 · $387/mo
Projected year-2 tax
$4,644 · $387/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 6 unhealthy d/yr today · 7 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
$28,353
− Mortgage interest
−$13,998
− Property taxes
−$4,644
− Insurance
−$1,250
− Repairs & maintenance
−$2,268
− Management
−$2,268
− Depreciation
−$7,270
Taxable loss
−$3,344
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$803
After-tax cash flow
$1,583/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)
14,969
Household income
$82,828
Rent vs Own
39.5% rent · 60.5% own
Severe rent burden
635.0

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 White (73%)
Race & ethnicity
White 73% Black 10% Two or more races 7% Hispanic / Latino 7% Asian 5% Native American 1%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Romanian 5% Italian 2% Slovak 2%
Foreign-born
9% · Canada, China, Dominican Republic
Languages at home
87% English-only · Spanish 5% Other Indo-European 2% Chinese 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
▼ -409.24%
Current HPI
458.2576
Rent YoY
▲ 4.32%
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

+524.8% since first listed
33 events — show timeline
  • 2026-03-31 Pending BRIGHT MLS
  • 2026-03-27 Listed $249,900 BRIGHT MLS
  • 2021-10-05 Listing Removed BRIGHT MLS
  • 2021-07-27 Listed $280,000 BRIGHT MLS
  • 2018-09-08 Listing Removed BRIGHT MLS
  • 2018-09-08 Delisted MRIS
  • 2018-08-29 Listing Removed BRIGHT MLS
  • 2018-08-29 Delisted MRIS
  • 2018-08-29 Listed MRIS
  • 2018-08-29 Listed $200,000 BRIGHT MLS
  • 2018-08-11 Relisted BRIGHT MLS
  • 2018-08-11 Relisted MRIS
  • 2018-07-31 Contingent BRIGHT MLS
  • 2018-07-31 Pending MRIS
  • 2018-07-09 Price Changed $205,000 BRIGHT MLS
  • 2018-07-09 Price Changed MRIS
  • 2018-06-08 Price Changed $225,000 BRIGHT MLS
  • 2018-06-08 Price Changed MRIS
  • 2018-05-22 Relisted BRIGHT MLS
  • 2018-05-22 Relisted MRIS
  • 2018-05-10 Contingent BRIGHT MLS
  • 2018-05-10 Pending MRIS
  • 2018-05-07 Listed MRIS
  • 2018-05-07 Listed $239,000 BRIGHT MLS
  • 2005-12-22 Delisted MRIS
  • 2005-11-08 Delisted MRIS
  • 2005-11-08 Listed MRIS
  • 2005-09-17 Listed MRIS
  • 2005-05-03 Sold (Public Records) $160,900 Public Records
  • 2005-03-31 Sold (MLS) $160,900 MRIS
  • 2005-03-14 Delisted MRIS
  • 2005-03-10 Listed $159,900 MRIS
  • 1991-03-18 Sold (Public Records) $40,000 Public Records

Property tax history

+0.8%/yr

Latest (2025): $4,644 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…