CashFlowRE
Sign in Sign up
4242 Goodson Ct
D Composite 41.49
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).

  • Cash flow +10.2/30.0
  • ARV discount +8.6/15.0
  • Appreciation +5.0/10.0
  • Livability +4.0/5.0
  • 1% rule +2.9/10.0
  • DSCR +2.9/10.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$265,000

4242 Goodson Ct · Riverside, MD 21017
2 bd · 3.0 ba · 1,544 sqft · Townhouse public records · 5 Days on market
Built 1990 2,520 sqft lot Est $272k · at est. $121/mo HOA · 6% of rent

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

Listing remarks MLS

Beautifully renovated end-of-group town in Gilmer Woods. The breathtaking finishes will surely call you home as you step into the front entrance of this home. Hardwood floors pull through the main floor. Updated lighting and windows dressed in molding give this home WOW factor. The coffered ceilings are a dramatic highlight and stretch through the open main level parallel to the hardwood floors. Accent walls trimmed in tile add a touch of elegance. Living/Dining at front and kitchen sitting at rear. Wood cabinets in kitchen with white tops. Stainless steel and black appliances. Pass through to dining area. Recessed lighting and natural light through slider make the eat-in space in the kitchen super bright. Pantry and powder room on main level. Lower level is finished and offers flex space for family area or additional bedroom. Half bath in lower level for convenience. Upper level features master in front of home with double closet, ceiling fan, and full bath. Windows at front and side for natural daylight. Hall bath with vanity area. 2nd bedroom in rear with double closet and ceiling fan. Chair rail and lots of natural light really accent the two-tone paint in this room. Large deck off rear with stairs to yard. Yard is open to community area. Home sits in court setting. Gilmer Woods is located in Belcamp with quick access to groceries and dining. Close to Aberdeen Proving Grounds, I-95, and other major commuter routes. Quick drive to the town of Bel Air or Havre De Grace. WOW-OH-WOW!!

Key facts

  • $121 HOA
  • Built 1990
  • Listed 5 days

Property features AI

Finance

  • Other: Not in a federal flood zone
  • HOA & community: Monthly HOA fee of $121 covering front, rear and side lawn care, road maintenance, snow removal and trash; Additional quarterly fee of $63

Exterior

  • Parking: Paved parking; On-street parking
  • Security: Secure storage
  • Utilities: Public water; Public sewer; Electric service available; Cable TV available
  • Home design: End of row townhouse; Very good condition; Fee simple ownership
  • Construction: Vinyl siding; Block foundation; Asphalt roof; Partially finished basement; Basement with interior access; Above grade and below grade structures
  • Exterior features: Secure storage; Street lights; Deck(s); Shed; Corner lot; Cul-de-sac location; Front yard; Landscaping

Interior

  • Kitchen: Dishwasher; Disposal; Exhaust fan; Icemaker; Refrigerator; Stove; Pantry
  • Bedrooms: Two bedrooms on the first upper level
  • Flooring: Hardwood; Carpet; Wood floors
  • Bathrooms: Two full bathrooms; Two half bathrooms (one on main level and one on lower level)
  • Heating & cooling: Heat pump heating; Central air conditioning; Ceiling fans; Electric heating and cooling; Electric hot water
  • Interior features: Attic; Ceiling fans; Chair railings; Combination dining/living area; Kitchen eat-in area and table space; Master bathroom; Pantry; Recessed lighting; Tub/shower; Window treatments; Wood floors; Carpet
  • Laundry & utility: Laundry on 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 2-bed/3.0-bath townhouse listed at $265k.

Deal economics

  • At list price, monthly cash flow is $-152 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $238k (10.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $210k (20.9% below list).
  • Recommended offer: $210k (20.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.7% in Riverside — 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 79/100 on livability (#58 in MD, #2,187 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: schools D+, crime D, amenities F.
  • Harford County Public Schools (suburban): math 22% / reading 39% proficiency, ranked #9 of 24 in MD (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 17 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 803 units permitted in Harford County in 2024 (26 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($2k loan paydown + $15 appreciation (0.0% local appreciation)).

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 13 sale attempts since 25y 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 $189k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $209,621 (20.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  6. 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?
  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
0.79%
Cap rate
5.61%
Cash-on-cash
-2.46%
DSCR
0.89
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$271,744
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4242 Goodson Ct 0.00mi 2/3.0 1,544 (0%) 1mo $271,000 $176 100
4320 Gilmer Ct 0.06mi 3/2.0 (+1) 1,550 (+0%) 3mo $311,000 $201 85
4405 Danbury Sq 0.20mi 3/2.5 (+1) 1,548 (+0%) 4mo $315,000 $203 80
4200 Goodson Ct 0.07mi 3/3.0 (+1) 1,598 (+4%) 10mo $290,000 $181 77
4326 Gilmer Ct 0.07mi 3/2.0 (+1) 1,664 (+8%) 0mo $289,900 $174 75
1433 Golden Rod Ct #1433 0.48mi 2/2.5 1,608 (+4%) 3mo $278,000 $173 66
4205 Goodson Ct 0.06mi 3/2.5 (+1) 1,728 (+12%) 6mo $267,500 $155 65
1367 Arabis Ct 0.55mi 3/2.5 (+1) 1,560 (+1%) 8mo $295,000 $189 59
1315 Germander Dr 0.42mi 2/1.5 1,395 (-10%) 2mo $245,000 $176 57
1310 Germander Dr 0.48mi 3/2.0 (+1) 1,620 (+5%) 7mo $275,000 $170 55
4412 Greenwich Ct 0.28mi 3/2.0 (+1) 1,372 (-11%) 9mo $300,000 $219 52
1403 Sedum Sq 0.62mi 2/1.5 1,610 (+4%) 10mo $267,000 $166 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.77×
Total profit
$-17,338
Equity at exit
$77,022
10-year hold
IRR
0.9%
Equity multiple
1.10×
Total profit
$7,361
Equity at exit
$92,643

Cash invested: $74,200 (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 21017

Home prices YoY
0.0%
Active inventory
17
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,096 high interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$187 /mo · $2,241/yr
Insurance
$110
HOA
$121
Vacancy / Maint / Mgmt
$440
Net cashflow
$-152

Break-even live

Break-even rent $2,288
Max offer price $238,170
Occupancy floor

Sensitivity live

Price -10% $-2 -5% $-77 +0% $-152 +5% $-227 +10% $-302
Rent -10% $-317 -5% $-235 +0% $-152 +5% $-69 +10% $14
Rate -1.0pp $-18 -0.5pp $-84 base $-152 +0.5pp $-221 +1.0pp $-290

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
$66,250
Closing costs
$7,950
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4330 Gilmer Ct Belcamp, MD 3.0 1.5 1694 $2,200 $1.30 25d 1 0.07mi
4203 Chapel Gate Pl Belcamp, MD 3.0 2.5 1236 $2,419 $1.96 5d 1 0.16mi
1335 Stockett Sq Belcamp, MD 3.0 1.5 1152 $1,950 $1.69 45d 1 0.17mi
1303 Sandwort Ct #102 Belcamp, MD 3.0 2.0 1232 $2,200 $1.79 19d 1 0.43mi
1300 Liriope Ct Belcamp, MD 1.0–3.0 1.0–2.0 974 $1,889 $1.94 45d 32 0.48mi
1300 Liriope Ct Belcamp, MD 1.0–3.0 1.0–2.0 974 $1,925 $1.98 4d 19 0.48mi
1250 Independence Sq Belcamp, MD 3.0 1.5 1152 $1,950 $1.69 45d 1 0.50mi
1402 Golden Rod Ct #5 Belcamp, MD 2.0 2.0 1100 $1,650 $1.50 45d 1 0.52mi
1414 Primrose Pl Belcamp, MD 2.0 1.5 1664 $1,750 $1.05 45d 1 0.55mi
1405 Garcia Ct Aberdeen, MD 3.0 2.0 1335 $2,429 $1.82 25d 1 0.61mi
1405 Garcia Ct Aberdeen, MD 3.0 2.0 1335 $2,507 $1.88 12d 1 0.61mi
1405 Garcia Ct Aberdeen, MD 3.0 3.0 1644 $2,692 $1.64 45d 1 0.61mi
1405 Garcia Ct Aberdeen, MD 1.0 1.0 1098 $1,913 $1.74 45d 1 0.61mi
4307 Greys Run Cir Belcamp, MD 3.0 1.5 1605 $2,600 $1.62 45d 1 0.81mi
2786 Megan Way Bel Air, MD 1.0–2.0 1.0–2.0 1092 $2,490 $2.28 3d 31 1.14mi

HOA detail

Monthly dues
$121 · $1,452/yr
Likely covers
landscaping

Listing history 44 events

  1. 2026-05-07
    status Pending
  2. 2026-05-06
    soldstatus Closed
  3. 2026-04-29
    historical Active Under Contract
  4. 2026-04-25
    listed $265,000 Active
  5. 2026-04-24
    historical $265,000
  6. 2020-04-28
    soldstatus $189,000
  7. 2020-04-20
    soldstatus $189,000 Closed 1509-char remark
    Show marketing remark (1509 chars)

    Beautifully renovated end-of-group town in Gilmer Woods. The breathtaking finishes will surely call you home as you step into the front entrance of this home. Hardwood floors pull through the main floor. Updated lighting and windows dressed in molding give this home WOW factor. The coffered ceilings are a dramatic highlight and stretch through the open main level parallel to the hardwood floors. Accent walls trimmed in tile add a touch of elegance. Living/Dining at front and kitchen sitting at rear. Wood cabinets in kitchen with white tops. Stainless steel and black appliances. Pass through to dining area. Recessed lighting and natural light through slider make the eat-in space in the kitchen super bright. Pantry and powder room on main level. Lower level is finished and offers flex space for family area or additional bedroom. Half bath in lower level for convenience. Upper level features master in front of home with double closet, ceiling fan, and full bath. Windows at front and side for natural daylight. Hall bath with vanity area. 2nd bedroom in rear with double closet and ceiling fan. Chair rail and lots of natural light really accent the two-tone paint in this room. Large deck off rear with stairs to yard. Yard is open to community area. Home sits in court setting. Gilmer Woods is located in Belcamp with quick access to groceries and dining. Close to Aberdeen Proving Grounds, I-95, and other major commuter routes. Quick drive to the town of Bel Air or Havre De Grace. WOW-OH-WOW!!

  8. 2020-03-14
    status Pending 1509-char remark
    Show marketing remark (1509 chars)

    Beautifully renovated end-of-group town in Gilmer Woods. The breathtaking finishes will surely call you home as you step into the front entrance of this home. Hardwood floors pull through the main floor. Updated lighting and windows dressed in molding give this home WOW factor. The coffered ceilings are a dramatic highlight and stretch through the open main level parallel to the hardwood floors. Accent walls trimmed in tile add a touch of elegance. Living/Dining at front and kitchen sitting at rear. Wood cabinets in kitchen with white tops. Stainless steel and black appliances. Pass through to dining area. Recessed lighting and natural light through slider make the eat-in space in the kitchen super bright. Pantry and powder room on main level. Lower level is finished and offers flex space for family area or additional bedroom. Half bath in lower level for convenience. Upper level features master in front of home with double closet, ceiling fan, and full bath. Windows at front and side for natural daylight. Hall bath with vanity area. 2nd bedroom in rear with double closet and ceiling fan. Chair rail and lots of natural light really accent the two-tone paint in this room. Large deck off rear with stairs to yard. Yard is open to community area. Home sits in court setting. Gilmer Woods is located in Belcamp with quick access to groceries and dining. Close to Aberdeen Proving Grounds, I-95, and other major commuter routes. Quick drive to the town of Bel Air or Havre De Grace. WOW-OH-WOW!!

  9. 2020-03-13
    historical 1509-char remark
    Show marketing remark (1509 chars)

    Beautifully renovated end-of-group town in Gilmer Woods. The breathtaking finishes will surely call you home as you step into the front entrance of this home. Hardwood floors pull through the main floor. Updated lighting and windows dressed in molding give this home WOW factor. The coffered ceilings are a dramatic highlight and stretch through the open main level parallel to the hardwood floors. Accent walls trimmed in tile add a touch of elegance. Living/Dining at front and kitchen sitting at rear. Wood cabinets in kitchen with white tops. Stainless steel and black appliances. Pass through to dining area. Recessed lighting and natural light through slider make the eat-in space in the kitchen super bright. Pantry and powder room on main level. Lower level is finished and offers flex space for family area or additional bedroom. Half bath in lower level for convenience. Upper level features master in front of home with double closet, ceiling fan, and full bath. Windows at front and side for natural daylight. Hall bath with vanity area. 2nd bedroom in rear with double closet and ceiling fan. Chair rail and lots of natural light really accent the two-tone paint in this room. Large deck off rear with stairs to yard. Yard is open to community area. Home sits in court setting. Gilmer Woods is located in Belcamp with quick access to groceries and dining. Close to Aberdeen Proving Grounds, I-95, and other major commuter routes. Quick drive to the town of Bel Air or Havre De Grace. WOW-OH-WOW!!

  10. 2020-03-07
    status Active 1509-char remark
    Show marketing remark (1509 chars)

    Beautifully renovated end-of-group town in Gilmer Woods. The breathtaking finishes will surely call you home as you step into the front entrance of this home. Hardwood floors pull through the main floor. Updated lighting and windows dressed in molding give this home WOW factor. The coffered ceilings are a dramatic highlight and stretch through the open main level parallel to the hardwood floors. Accent walls trimmed in tile add a touch of elegance. Living/Dining at front and kitchen sitting at rear. Wood cabinets in kitchen with white tops. Stainless steel and black appliances. Pass through to dining area. Recessed lighting and natural light through slider make the eat-in space in the kitchen super bright. Pantry and powder room on main level. Lower level is finished and offers flex space for family area or additional bedroom. Half bath in lower level for convenience. Upper level features master in front of home with double closet, ceiling fan, and full bath. Windows at front and side for natural daylight. Hall bath with vanity area. 2nd bedroom in rear with double closet and ceiling fan. Chair rail and lots of natural light really accent the two-tone paint in this room. Large deck off rear with stairs to yard. Yard is open to community area. Home sits in court setting. Gilmer Woods is located in Belcamp with quick access to groceries and dining. Close to Aberdeen Proving Grounds, I-95, and other major commuter routes. Quick drive to the town of Bel Air or Havre De Grace. WOW-OH-WOW!!

  11. 2020-02-19
    status Pending 1509-char remark
    Show marketing remark (1509 chars)

    Beautifully renovated end-of-group town in Gilmer Woods. The breathtaking finishes will surely call you home as you step into the front entrance of this home. Hardwood floors pull through the main floor. Updated lighting and windows dressed in molding give this home WOW factor. The coffered ceilings are a dramatic highlight and stretch through the open main level parallel to the hardwood floors. Accent walls trimmed in tile add a touch of elegance. Living/Dining at front and kitchen sitting at rear. Wood cabinets in kitchen with white tops. Stainless steel and black appliances. Pass through to dining area. Recessed lighting and natural light through slider make the eat-in space in the kitchen super bright. Pantry and powder room on main level. Lower level is finished and offers flex space for family area or additional bedroom. Half bath in lower level for convenience. Upper level features master in front of home with double closet, ceiling fan, and full bath. Windows at front and side for natural daylight. Hall bath with vanity area. 2nd bedroom in rear with double closet and ceiling fan. Chair rail and lots of natural light really accent the two-tone paint in this room. Large deck off rear with stairs to yard. Yard is open to community area. Home sits in court setting. Gilmer Woods is located in Belcamp with quick access to groceries and dining. Close to Aberdeen Proving Grounds, I-95, and other major commuter routes. Quick drive to the town of Bel Air or Havre De Grace. WOW-OH-WOW!!

  12. 2020-02-17
    listed $189,000 Active 1509-char remark
    Show marketing remark (1509 chars)

    Beautifully renovated end-of-group town in Gilmer Woods. The breathtaking finishes will surely call you home as you step into the front entrance of this home. Hardwood floors pull through the main floor. Updated lighting and windows dressed in molding give this home WOW factor. The coffered ceilings are a dramatic highlight and stretch through the open main level parallel to the hardwood floors. Accent walls trimmed in tile add a touch of elegance. Living/Dining at front and kitchen sitting at rear. Wood cabinets in kitchen with white tops. Stainless steel and black appliances. Pass through to dining area. Recessed lighting and natural light through slider make the eat-in space in the kitchen super bright. Pantry and powder room on main level. Lower level is finished and offers flex space for family area or additional bedroom. Half bath in lower level for convenience. Upper level features master in front of home with double closet, ceiling fan, and full bath. Windows at front and side for natural daylight. Hall bath with vanity area. 2nd bedroom in rear with double closet and ceiling fan. Chair rail and lots of natural light really accent the two-tone paint in this room. Large deck off rear with stairs to yard. Yard is open to community area. Home sits in court setting. Gilmer Woods is located in Belcamp with quick access to groceries and dining. Close to Aberdeen Proving Grounds, I-95, and other major commuter routes. Quick drive to the town of Bel Air or Havre De Grace. WOW-OH-WOW!!

  13. 2019-11-05
    historical
  14. 2019-10-22
    price $185,900
  15. 2019-10-10
    listed $189,000 Active
  16. 2014-10-31
    soldstatus $169,000
  17. 2014-10-24
    historical
  18. 2014-10-24
    soldstatus $169,000 Sold
  19. 2014-10-24
    soldstatus $169,000
  20. 2014-09-20
    status Contingent (No Kick Out)
  21. 2014-09-10
    historical
  22. 2014-08-22
    listed $169,900 Active
  23. 2014-08-22
    listed $169,900
  24. 2014-08-18
    historical Withdrawn
  25. 2014-08-18
    historical
  26. 2014-05-05
    status Active
  27. 2014-04-30
    status Contingent (No Kick Out)
  28. 2014-04-03
    listed Active
  29. 2014-04-03
    listed $173,500
  30. 2010-05-14
    soldstatus $180,000
  31. 2010-04-30
    soldstatus $180,000 Sold
  32. 2010-04-30
    soldstatus $180,000
  33. 2010-03-26
    status Contract
  34. 2010-03-25
    historical
  35. 2010-02-06
    listed $184,925 Active
  36. 2010-02-06
    listed $184,925
  37. 2004-04-30
    soldstatus $130,000
  38. 2004-03-30
    historical
  39. 2004-03-23
    listed $132,900
  40. 2001-12-26
    soldstatus $104,900
  41. 2001-12-07
    soldstatus $104,900
  42. 2001-11-13
    historical
  43. 2001-05-15
    listed $104,900
  44. 1990-02-07
    soldstatus $176,000

ⓘ 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
$2,241 · $187/mo
Projected year-2 tax
$2,565 · $214/mo
Expected delta
+$324/yr (+$27/mo · 14.4%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥105°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 2 unhealthy d/yr today · 3 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
$25,155
− Mortgage interest
−$14,844
− Property taxes
−$2,241
− Insurance
−$1,325
− Repairs & maintenance
−$2,012
− Management
−$2,012
− HOA
−$1,452
− Depreciation
−$7,709
Taxable loss
−$6,442
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,546
After-tax cash flow
$-277/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
Harford County Public Schools
NCES district ID
2400390
Math proficiency
22% ▼ -23.00%
Reading proficiency
39% ▼ -12.00%
Median HH income
$79,569
Composite
29.38/100
National rank
#6527
State rank
#9 of 24 in MD

Livability — Riverside

Score
79/100
State rank
#58
US rank
#2187

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Riverside, MD
County
Harford County · 198,512 people
City population
6,404
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
6,648
Household income
$106,831
Rent vs Own
26.1% rent · 73.9% own
Severe rent burden
96.0

Population outlook (Harford County) Hauer SSP2

Today (2025)
262,292 people
By 2030
266,437 · +1.6%
By 2040
269,954 · +2.9%
By 2050
265,659 · +1.3%
By 2075
252,886 · -3.6%
By 2100
224,014 · -14.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (62%)
Race & ethnicity
White 62% Black 26% Hispanic / Latino 6% Two or more races 6% Asian 2%
Hispanic origin (detail)
Puerto Rican 3%
Common ancestry
Romanian 5% Lithuanian 2%
Foreign-born
8% · Canada
Languages at home
90% English-only · Spanish 5% Russian/Polish/Slavic 2% Tagalog/Filipino 1%

Political lean MEDSL · Harford

2024 margin
R (+13.8) · D 41.9% · R 55.7% · Other 2.4%
2008→2024 swing
+5.0pp toward D · 2008: -18.8pp · 2024: -13.8pp
All cycles
2024: R+13.8 2020: R+12.0 2016: R+24.5 2012: R+19.5 2008: R+18.8

Not yet ingested

Civics

Market trends

HPI YoY
▬ 0.01%
Current HPI
246.6348
Rent YoY
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

+50.6% since first listed
44 events — show timeline
  • 2026-05-07 Pending BRIGHT MLS
  • 2026-05-06 Sold (MLS) BRIGHT MLS
  • 2026-04-29 Contingent BRIGHT MLS
  • 2026-04-25 Listed $265,000 BRIGHT MLS
  • 2026-04-24 Coming Soon $265,000 BRIGHT MLS
  • 2020-04-28 Sold (Public Records) $189,000 Public Records
  • 2020-04-20 Sold (MLS) $189,000 BRIGHT MLS
  • 2020-03-14 Pending BRIGHT MLS
  • 2020-03-13 Listing Removed BRIGHT MLS
  • 2020-03-07 Relisted BRIGHT MLS
  • 2020-02-19 Pending BRIGHT MLS
  • 2020-02-17 Listed $189,000 BRIGHT MLS
  • 2019-11-05 Listing Removed BRIGHT MLS
  • 2019-10-22 Price Changed $185,900 BRIGHT MLS
  • 2019-10-10 Listed $189,000 BRIGHT MLS
  • 2014-10-31 Sold (Public Records) $169,000 Public Records
  • 2014-10-24 Delisted MRIS
  • 2014-10-24 Sold (MLS) $169,000 BRIGHT MLS
  • 2014-10-24 Sold (MLS) $169,000 MRIS
  • 2014-09-20 Pending MRIS
  • 2014-09-10 Listing Removed BRIGHT MLS
  • 2014-08-22 Listed $169,900 MRIS
  • 2014-08-22 Listed $169,900 BRIGHT MLS
  • 2014-08-18 Delisted MRIS
  • 2014-08-18 Listing Removed BRIGHT MLS
  • 2014-05-05 Relisted MRIS
  • 2014-04-30 Pending MRIS
  • 2014-04-03 Listed MRIS
  • 2014-04-03 Listed $173,500 BRIGHT MLS
  • 2010-05-14 Sold (Public Records) $180,000 Public Records
  • 2010-04-30 Sold (MLS) $180,000 BRIGHT MLS
  • 2010-04-30 Sold (MLS) $180,000 MRIS
  • 2010-03-26 Pending MRIS
  • 2010-03-25 Listing Removed BRIGHT MLS
  • 2010-02-06 Listed $184,925 MRIS
  • 2010-02-06 Listed $184,925 BRIGHT MLS
  • 2004-04-30 Sold (MLS) $130,000 MRIS
  • 2004-03-30 Delisted MRIS
  • 2004-03-23 Listed $132,900 MRIS
  • 2001-12-26 Sold (Public Records) $104,900 Public Records
  • 2001-12-07 Sold (MLS) $104,900 MRIS
  • 2001-11-13 Delisted MRIS
  • 2001-05-15 Listed $104,900 MRIS
  • 1990-02-07 Sold (Public Records) $176,000 Public Records

Property tax history

+2.0%/yr

Latest (2025): $2,241 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…