CashFlowRE
Sign in Sign up
1714 Presstman St
B+ Composite 76.47
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 +4.2/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$79,900

1714 Presstman St · Baltimore, MD 21217
3 bd · 1.0 ba · 1,080 sqft · Townhouse · 37 Days on market
Built 1900 1,320 sqft lot $74/sqft · 18% below area Est $97k · 18% under ↓ 33% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor special in a robust rental market! This 3-bedroom, 1-bath property shows very well and is nearly complete, requiring minimal repairs to become rent-ready. Previously renovated with a clean, dry partial basement and convenient access to public transportation. Excellent opportunity for investors seeking strong monthly rental income and long-term appreciation potential, while owner-occupants can benefit from value and equity opportunity. A great addition to any portfolio or an affordable path to homeownership.

Key facts

  • Built 1900
  • Listed 36 days

Tags

CLEAN DRY PARTIAL BASEMENTSTRONG MONTHLY RENTAL INCOMEVALUE AND EQUITY OPPORTUNITY

Property features AI

Finance

  • Other: Annual ground rent listed under income/expense
  • Financial info: Ownership: Ground rent; Ground rent amount: $90 paid semi-annually; Improvement assessed value listed; Land assessed value listed

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Interior townhouse/rowhouse; Building winterized
  • Construction: Stone construction; Block foundation; Above-grade and below-grade structures; Built year source: Assessor
  • Exterior features: Not in a federal flood zone; Ground rent exists (semi-annual payment)

Interior

  • Kitchen: Electric oven/range; Refrigerator; Dishwasher
  • Bedrooms: Three bedrooms on the first upper level
  • Bathrooms: One full bathroom (all upper levels)
  • Heating & cooling: 90% forced air heating (electric); Central air conditioning (electric); Electric hot water
  • Interior features: Estimated living area; Full basement
  • Laundry & utility: Washer; Dryer

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 $80k.

Deal economics

  • At list price, monthly cash flow is $828 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.7% 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 (+6.6%/yr); 331 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); 48% 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 $1,658/mo this rent would consume 52% of the median local household income ($38k/yr) (locally 2921% 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 $552 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 + 6.6% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $10k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $77,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
2.08%
Cap rate
18.74%
Cash-on-cash
44.44%
DSCR
2.98
GRM
4.0

CMA / ARV

ARV (median comp)
$97,358
List price
$79,900
Delta
-17.93%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1552 N Fulton Ave 0.09mi 3/1.0 1,113 (+3%) 4mo $125,000 $112 88
1541 N Pulaski St 0.31mi 3/1.0 1,100 (+2%) 3mo $115,000 $105 80
1705 N Payson St 0.29mi 3/1.5 1,100 (+2%) 5mo $38,000 $35 77
1214 N Woodyear St 0.33mi 3/2.0 1,080 (0%) 5mo $68,500 $63 76
1201 N Calhoun St 0.34mi 3/2.5 1,080 (0%) 5mo $102,000 $94 74
1603 Clifton Ave 0.46mi 3/1.0 1,100 (+2%) 2mo $130,000 $118 74
2418 Etting St 0.44mi 2/1.0 (-1) 1,080 (0%) 4mo $53,500 $50 71
2109 N Fulton Ave N 0.48mi 3/1.0 1,100 (+2%) 4mo $35,000 $32 71
1635 N Warwick Ave N 0.64mi 3/1.5 1,064 (-2%) 5mo $70,000 $66 62
1537 N Smallwood St 0.38mi 3/1.5 1,200 (+11%) 3mo $56,000 $47 59
2818 Woodbrook Ave 0.60mi 3/1.0 1,232 (+14%) 3mo $45,500 $37 46
2820 Woodbrook Ave 0.60mi 3/1.5 1,232 (+14%) 2mo $85,000 $69 45

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 · 6.63% rent growth · sell at horizon

5-year hold
IRR
45.3%
Equity multiple
3.06×
Total profit
$46,080
Equity at exit
$11,913
10-year hold
IRR
52.7%
Equity multiple
7.07×
Total profit
$135,758
Equity at exit
$6,908

Cash invested: $22,372 (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 21217

Rents YoY
6.6%
Active inventory
331
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,658 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$29 /mo · $352/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$828

Break-even live

Break-even rent $610
Max offer price $79,900
Occupancy floor 45%

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
$19,975
Closing costs
$2,397
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
1433 N Fulton Ave Baltimore, MD 2.0 1.0 1200 $1,500 $1.25 43d 1 0.05mi
1534 N Stricker St Baltimore, MD 2.0 1.5 900 $1,475 $1.64 14d 1 0.18mi
1614 N Calhoun St Baltimore, MD 2.0 1.0 950 $1,300 $1.37 43d 1 0.19mi
1562 N Woodyear St Baltimore, MD 2.0 1.5 788 $1,325 $1.68 24d 1 0.23mi
1501 N Payson St Baltimore, MD 3.0 1.0 1400 $1,550 $1.11 43d 1 0.24mi
1729 N Fulton Ave Baltimore, MD 3.0 2.0 1081 $1,795 $1.66 43d 1 0.26mi
1806 N Mount St Baltimore, MD 3.0 3.0 1200 $1,700 $1.42 20d 1 0.28mi
1722 N Monroe St Baltimore, MD 3.0 1.5 1000 $1,350 $1.35 24d 1 0.29mi
1624 Westwood Ave Baltimore, MD 3.0 2.0 1000 $1,900 $1.90 43d 1 0.29mi
1346 N Carey St Baltimore, MD 2.0 1.5 1100 $1,500 $1.36 43d 1 0.31mi
1914 Mosher St Unit 1914 Baltimore, MD 4.0 2.5 1200 $1,700 $1.42 43d 1 0.38mi
519 Sanford Pl Baltimore, MD 3.0 1.0 1300 $1,650 $1.27 16d 1 0.38mi
2614 Pennsylvania Ave Baltimore, MD 1.0–3.0 1.0–2.0 982 $1,141 $1.16 4d 4 0.44mi
834 N Stricker St Baltimore, MD 4.0 1.0 1200 $1,500 $1.25 20d 1 0.46mi
2636 Pennsylvania Ave Baltimore, MD 1.0–2.0 1.0 846 $956 $1.13 24d 4 0.47mi
1930 N Payson St Baltimore, MD 2.0 2.0 980 $1,500 $1.53 24d 1 0.48mi
813 N Fulton Ave Unit 1 Baltimore, MD 2.0 1.0 1200 $1,350 $1.12 43d 1 0.48mi
1339 W Lafayette Ave #1 Baltimore, MD 2.0 2.0 700 $1,600 $2.29 12d 1 0.50mi
1515 Retreat St Baltimore, MD 3.0 2.0 1098 $1,800 $1.64 24d 1 0.51mi
2028 Druid Hill Ave Unit 1 Baltimore, MD 3.0 2.5 1437 $1,750 $1.22 2d 1 0.52mi
2028 Druid Hill Ave Baltimore, MD 3.0 2.5 1437 $1,799 $1.25 11d 1 0.52mi
2143 Druid Hill Ave Unit 2 Baltimore, MD 2.0 1.0 915 $1,400 $1.53 43d 1 0.52mi
2409 Francis St Baltimore, MD 3.0 1.0 1298 $1,500 $1.16 43d 1 0.52mi
2505 Woodbrook Ave Baltimore, MD 4.0 2.0 1256 $1,745 $1.39 2d 1 0.52mi
1507 Retreat St Unit 1 Baltimore, MD 3.0 3.0 1098 $2,500 $2.28 43d 1 0.54mi
2433 Druid Hill Ave Baltimore, MD 2.0 2.5 1092 $1,999 $1.83 43d 1 0.57mi
1816 N Bentalou St Baltimore, MD 3.0 2.0 1350 $1,700 $1.26 24d 1 0.57mi
1816 N Bentalou St Baltimore, MD 3.0 2.0 1350 $1,700 $1.26 11d 1 0.57mi
2301 Riggs Ave Baltimore, MD 3.0 2.0 1072 $1,600 $1.49 24d 1 0.58mi
2449 Druid Hill Ave Baltimore, MD 2.0 1.0 1100 $1,800 $1.64 43d 1 0.58mi
1617 Moreland Ave Baltimore, MD 2.0 1.0 900 $1,450 $1.61 24d 1 0.58mi
2037 McCulloh St Unit 3 Baltimore, MD 2.0 2.0 937 $1,650 $1.76 17d 1 0.58mi
910 N Arlington Ave Unit 2 Baltimore, MD 4.0 2.0 1220 $1,850 $1.52 24d 1 0.59mi
1121 Whitelock St Baltimore, MD 2.0 1.0 1180 $1,300 $1.10 43d 1 0.60mi
1920 McCulloh St Apt 2 Baltimore, MD 2.0 1.0 1000 $1,450 $1.45 43d 1 0.60mi
1617-A Moreland Ave Unit 2nd Flr Baltimore, MD 2.0 1.0 1500 $1,400 $0.93 43d 1 0.61mi
1931 McCulloh St Unit 1 Baltimore, MD 3.0 1.0 1000 $1,500 $1.50 43d 1 0.61mi
918 N Bentalou St Baltimore, MD 3.0 1.5 1485 $1,750 $1.18 43d 1 0.62mi
1909 McCulloh St Unit 2 Baltimore, MD 2.0 1.0 717 $1,300 $1.81 24d 1 0.63mi
1315 Harlem Ave Unit C Baltimore, MD 2.0 1.0 900 $1,425 $1.58 43d 1 0.64mi

Listing history 22 events

  1. 2026-06-18
    days on market $79,900 Active 37 DOM
  2. 2026-06-17
    days on market $79,900 Active 36 DOM
  3. 2026-06-16
    days on market $79,900 Active 35 DOM
  4. 2026-06-15
    days on market $79,900 Active 34 DOM
  5. 2026-06-13
    pricedays on market $79,900 Active 32 DOM
  6. 2026-06-09
    days on market $89,900 Active 28 DOM
  7. 2026-06-08
    days on market $89,900 Active 27 DOM
  8. 2026-06-07
    days on market $89,900 Active 26 DOM
  9. 2026-06-04
    days on market $89,900 Active 23 DOM
  10. 2026-06-03
    days on market $89,900 Active 22 DOM
  11. 2026-06-02
    days on market $89,900 Active 21 DOM
  12. 2026-06-01
    days on market $89,900 Active 20 DOM
  13. 2026-05-31
    days on market $89,900 Active 19 DOM
  14. 2026-05-13
    listed $89,900 Active 521-char remark
  15. 2024-07-24
    soldstatus $185,000
  16. 2022-12-23
    status Pending
  17. 2022-12-23
    historical
  18. 2022-10-13
    price $109,900
  19. 2022-08-30
    listed $119,900 Active
  20. 2021-12-22
    price $119,000
  21. 2021-12-22
    historical
  22. 2021-09-29
    listed $120,000 Active

ⓘ 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
$352 · $29/mo
Projected year-2 tax
$612 · $51/mo
Expected delta
+$259/yr (+$22/mo · 73.6%)

ⓘ 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
$19,901
− Mortgage interest
−$4,476
− Property taxes
−$352
− Insurance
−$400
− Repairs & maintenance
−$1,592
− Management
−$1,592
− Depreciation
−$2,324
Taxable income
$9,165
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,200
After-tax cash flow
$7,742/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)
30,792
Household income
$38,409
Rent vs Own
70.0% rent · 30.0% own
Severe rent burden
2921.0

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 (81%)
Race & ethnicity
Black 81% White 12% Two or more races 4% Hispanic / Latino 2% Asian 2%
Common ancestry
Romanian 1% Hispanic 1% Italian 1%
Foreign-born
5% · Canada, China, South Korea
Languages at home
94% English-only · Spanish 2% French/Haitian/Cajun 1% 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
▼ -187.20%
Current HPI
104.2102
Rent YoY
▲ 6.63%
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

-33.4% since first listed
10 events — show timeline
  • 2026-06-11 Price Changed $79,900 BRIGHT MLS
  • 2026-05-13 Listed $89,900 BRIGHT MLS
  • 2024-07-24 Sold (Public Records) $185,000 Public Records
  • 2022-12-23 Pending BRIGHT MLS
  • 2022-12-23 Listing Removed BRIGHT MLS
  • 2022-10-13 Price Changed $109,900 BRIGHT MLS
  • 2022-08-30 Listed $119,900 BRIGHT MLS
  • 2021-12-22 Price Changed $119,000 BRIGHT MLS
  • 2021-12-22 Listing Removed BRIGHT MLS
  • 2021-09-29 Listed $120,000 BRIGHT MLS

Property tax history

-4.5%/yr

Latest (2025): $352 · +25.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…