🏷️ Likely Rental
3626 Lyndale Ave · Baltimore, MD
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $755 – $1,403
Heat risk 8/10 · Major
- Hot days now (above 103°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 7 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the A- 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
- Appreciation +4.7/10.0
- Rent growth +3.8/5.0
- Livability +3.8/5.0
- Condition / age +2.5/5.0
- Schools +1.0/10.0
$100,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This 1950s brick rowhome at 3626 Lyndale Ave presents a strong cash-flowing investment opportunity in Baltimore’s Belair-Edison community. Currently tenant-occupied with a Section 8 tenant paying $1,326 per month, this property offers immediate, reliable rental income. According to the seller, the full rental amount is paid directly by the Housing Authority, providing consistent and predictable revenue. The home features a three-level layout with 2 bedrooms and 1 full bathroom, efficient electric heating and cooling, and a kitchen equipped with oak cabinetry and a stylish mosaic backsplash. The classic brick construction reflects the long-term durability and low-maintenance appeal investors seek in established Baltimore housing stock. Situated on a manageable 1,307 sq. ft. lot, this property combines steady income potential with future appreciation upside. Whether you are expanding your rental portfolio or securing a performing asset with built-in cash flow, this opportunity delivers both stability and long-term value.
Key facts
- Built 1950
- Listed 47 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath townhouse listed at $100k.
Deal economics
- At list price, monthly cash flow is $524 ($6k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $100k).
- Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
- Cap rate 12.6% 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 (+5.2%/yr); 319 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 37% of the median local income ($51k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $123 of equity ($691 loan paydown + $-568 appreciation (-0.6% local appreciation)).
- Baltimore County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
- At projected returns (-0.6% appreciation + 5.2% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- It's been on market 47 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
- 7 sale attempts since 28y 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 $52k; list at $100k implies a 92% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1950 — 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.
Questions for the listing agent
- It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.60% ✓
- Cap rate
- 12.58%
- Cash-on-cash
- 22.47%
- DSCR
- 2.00
- GRM
- 5.2
CMA / ARV
- ARV (median comp)
- $159,732
- List price
- $100,000
- Delta
- -37.40%
- 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 |
|---|---|---|---|---|---|---|---|
| 3802 Lyndale Ave | 0.14mi | 2/1.5 | 1,050 (0%) | 1mo | $160,000 | $152 | 91 |
| 3131 Chesterfield Ave | 0.44mi | 2/1.0 | 1,068 (+2%) | 1mo | $75,000 | $70 | 76 |
| 3805 Elmora Ave | 0.17mi | 3/2.0 (+1) | 1,096 (+4%) | 1mo | $11,700 | $11 | 75 |
| 3838 Lyndale Ave | 0.20mi | 2/2.0 | 1,190 (+13%) | 2mo | $113,500 | $95 | 63 |
| 4102 Dudley Ave | 0.45mi | 3/1.5 (+1) | 1,120 (+7%) | 2mo | $165,000 | $147 | 60 |
| 4000 Balfern Ave | 0.46mi | 3/1.5 (+1) | 1,120 (+7%) | 1mo | $157,000 | $140 | 60 |
| 4117 Eastmont Ave | 0.29mi | 3/2.0 (+1) | 1,176 (+12%) | 1mo | $224,900 | $191 | 57 |
| 3532 Cliftmont Ave | 0.26mi | 3/2.0 (+1) | 1,200 (+14%) | 2mo | $168,000 | $140 | 54 |
| 3427 Ravenwood Ave | 0.39mi | 3/1.0 (+1) | 896 (-15%) | 0mo | $120,900 | $135 | 52 |
| 3238 Ravenwood Ave | 0.51mi | 3/1.5 (+1) | 1,158 (+10%) | 0mo | $70,000 | $60 | 52 |
| 3315 Lyndale Ave | 0.47mi | 2/1.5 | 896 (-15%) | 1mo | $145,000 | $162 | 51 |
| 4603 Chatford Ave | 0.75mi | 3/1.5 (+1) | 1,170 (+11%) | 1mo | $205,000 | $175 | 38 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-0.57% appreciation · 5.25% rent growth · sell at horizon
- IRR
- 23.4%
- Equity multiple
- 2.13×
- Total profit
- $31,578
- Equity at exit
- $26,229
- IRR
- 29.6%
- Equity multiple
- 4.46×
- Total profit
- $96,822
- Equity at exit
- $29,367
Cash invested: $28,000 (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
ZIP-level market 21213
- Home prices YoY
- -0.1%
- Rents YoY
- 5.2%
- Active inventory
- 319
- Price-to-rent
- 5.2×
Monthly cashflow live
- Estimated rent
- $1,599 high interval (Pro) →
- Mortgage (P&I)
- −$524
- Tax from tax record
- −$173 /mo · $2,072/yr
- Insurance
- −$42
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$336
- Net cashflow
- $524
Break-even live
Sensitivity live
| Price | -10% $581 | -5% $553 | +0% $524 | +5% $496 | +10% $468 |
|---|---|---|---|---|---|
| Rent | -10% $398 | -5% $461 | +0% $524 | +5% $587 | +10% $651 |
| Rate | -1.0pp $575 | -0.5pp $550 | base $524 | +0.5pp $498 | +1.0pp $472 |
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
- $25,000
- Closing costs
- $3,000
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3646 Lyndale Ave Baltimore, MD | 2.0 | 1.5 | 840 | $1,475 | $1.76 | 44d | 1 | 0.03mi |
| 3610 Elmley Ave Baltimore, MD | 2.0 | 1.5 | 1200 | $1,550 | $1.29 | 21d | 1 | 0.05mi |
| 3902 Erdman Ave Unit 1 Baltimore, MD | 2.0 | 1.0 | 1000 | $1,275 | $1.27 | 24d | 1 | 0.14mi |
| 3902 Erdman Ave Unit 2 Baltimore, MD | 1.0 | 1.0 | 700 | $1,175 | $1.68 | 15d | 1 | 0.14mi |
| 3914 Erdman Ave #1 Baltimore, MD | 3.0 | 1.0 | 1200 | $1,319 | $1.10 | 18d | 1 | 0.16mi |
| 3512 Elmora Ave Baltimore, MD | 3.0 | 1.5 | 1472 | $1,900 | $1.29 | 21d | 1 | 0.22mi |
| 3544 Chesterfield Ave Baltimore, MD | 3.0 | 1.5 | 1200 | $1,635 | $1.36 | 44d | 1 | 0.31mi |
| 3566 Dudley Ave Baltimore, MD | 2.0 | 1.0 | 896 | $1,800 | $2.01 | 24d | 1 | 0.43mi |
| 3339 Elmora Ave Baltimore, MD | 3.0 | 2.0 | 896 | $1,600 | $1.79 | 44d | 1 | 0.43mi |
| 3335 Lyndale Ave Baltimore, MD | 2.0 | 2.0 | 1344 | $1,600 | $1.19 | 24d | 1 | 0.44mi |
| 3343 Ravenwood Ave Unit 3343 Baltimore, MD | 2.0 | 2.0 | 948 | $1,855 | $1.96 | 18d | 1 | 0.44mi |
| 3305 Dudley Ave Baltimore, MD | 3.0 | 2.0 | 1413 | $1,950 | $1.38 | 44d | 1 | 0.45mi |
| 3326 Elmora Ave Baltimore, MD | 3.0 | 1.0 | 1200 | $1,450 | $1.21 | 24d | 1 | 0.45mi |
| 3317 Lyndale Ave Baltimore, MD | 3.0 | 1.0 | 900 | $1,300 | $1.44 | 44d | 1 | 0.46mi |
| 3315 Lyndale Ave Baltimore, MD | 2.0 | 1.5 | 896 | $1,650 | $1.84 | 18d | 1 | 0.47mi |
| 3322 Ravenwood Ave Baltimore, MD | 3.0 | 2.0 | 932 | $1,800 | $1.93 | 24d | 1 | 0.47mi |
| 3410 Belair Rd Unit 2/B Baltimore, MD | 1.0 | 1.0 | 742 | $1,225 | $1.65 | 5d | 1 | 0.47mi |
| 3551 Shannon Dr Baltimore, MD | 3.0 | 2.0 | 1485 | $2,358 | $1.59 | 24d | 1 | 0.47mi |
| 3222 Lyndale Ave Unit 1 Baltimore, MD | 3.0 | 1.5 | 1500 | $2,200 | $1.47 | 13d | 1 | 0.52mi |
| 3221 Lyndale Ave Baltimore, MD | 2.0 | 2.0 | 1020 | $1,700 | $1.67 | 24d | 1 | 0.52mi |
| 3028 Kenyon Ave Baltimore, MD | 2.0 | 2.0 | 1075 | $1,395 | $1.30 | 44d | 1 | 0.53mi |
| 3218 Lyndale Ave Baltimore, MD | 3.0 | 1.5 | 1020 | $1,500 | $1.47 | 24d | 1 | 0.53mi |
| 3213 Elmley Ave Baltimore, MD | 2.0 | 1.0 | 1188 | $1,395 | $1.17 | 44d | 1 | 0.54mi |
| 2828 Lake Ave Baltimore, MD | 3.0 | 2.0 | 1164 | $1,850 | $1.59 | 5d | 1 | 0.54mi |
| 4300 Orchard Ridge Blvd Baltimore, MD | 1.0–3.0 | 1.0–2.0 | 1021 | $1,420 | $1.39 | 44d | 1 | 0.55mi |
| 4116 Raymonn Ave Baltimore, MD | 3.0 | 1.5 | 1244 | $1,950 | $1.57 | 44d | 1 | 0.57mi |
| 4022 Ardley Ave Baltimore, MD | 2.0 | 1.0 | 896 | $1,750 | $1.95 | 44d | 1 | 0.58mi |
| 2848 Pelham Ave Baltimore, MD | 3.0 | 2.0 | 1164 | $1,700 | $1.46 | 44d | 1 | 0.58mi |
| 3436 Cardenas Ave Baltimore, MD | 2.0 | 1.0 | 1146 | $1,395 | $1.22 | 44d | 1 | 0.60mi |
| 2817 Pelham Ave Baltimore, MD | 3.0 | 2.0 | 1464 | $1,950 | $1.33 | 24d | 1 | 0.61mi |
| 2113 Belair Rd Baltimore, MD | 3.0 | 1.0 | 1344 | $1,795 | $1.34 | 44d | 1 | 0.62mi |
| 3515 Parklawn Ave Baltimore, MD | 3.0 | 2.0 | 1240 | $1,700 | $1.37 | 3d | 1 | 0.66mi |
| 4320 Sheldon Ave Baltimore, MD | 3.0 | 1.5 | 1280 | $1,800 | $1.41 | 24d | 1 | 0.76mi |
| 1401 N Potomac St Unit 1 Baltimore, MD | 1.0 | 1.0 | 700 | $1,099 | $1.57 | 18d | 1 | 0.78mi |
| 1310 N Ellwood Ave Baltimore, MD | 2.0 | 1.0 | 1000 | $1,450 | $1.45 | 13d | 1 | 0.79mi |
| 1310 N Ellwood Ave #1 Baltimore, MD | 2.0 | 1.0 | 1000 | $1,550 | $1.55 | 22d | 1 | 0.79mi |
| 1215 N Ellwood Ave Baltimore, MD | 3.0 | 1.0 | 1128 | $1,795 | $1.59 | 24d | 1 | 0.86mi |
| 4400 Asbury Ave Baltimore, MD | 3.0 | 2.0 | 1270 | $1,995 | $1.57 | 5d | 1 | 0.86mi |
| 1323 N Kenwood Ave Unit 1 Baltimore, MD | 2.0 | 1.5 | 1060 | $1,350 | $1.27 | 24d | 1 | 0.90mi |
| 4024 Eierman Ave Baltimore, MD | 3.0 | 2.0 | 1136 | $1,825 | $1.61 | 44d | 1 | 0.91mi |
Listing history 23 events
-
2026-05-06status Pending 1040-char remark
Show marketing remark (1040 chars)
This 1950s brick rowhome at 3626 Lyndale Ave presents a strong cash-flowing investment opportunity in Baltimore’s Belair-Edison community. Currently tenant-occupied with a Section 8 tenant paying $1,326 per month, this property offers immediate, reliable rental income. According to the seller, the full rental amount is paid directly by the Housing Authority, providing consistent and predictable revenue. The home features a three-level layout with 2 bedrooms and 1 full bathroom, efficient electric heating and cooling, and a kitchen equipped with oak cabinetry and a stylish mosaic backsplash. The classic brick construction reflects the long-term durability and low-maintenance appeal investors seek in established Baltimore housing stock. Situated on a manageable 1,307 sq. ft. lot, this property combines steady income potential with future appreciation upside. Whether you are expanding your rental portfolio or securing a performing asset with built-in cash flow, this opportunity delivers both stability and long-term value.
-
2026-04-27status Active 1040-char remark
Show marketing remark (1040 chars)
This 1950s brick rowhome at 3626 Lyndale Ave presents a strong cash-flowing investment opportunity in Baltimore’s Belair-Edison community. Currently tenant-occupied with a Section 8 tenant paying $1,326 per month, this property offers immediate, reliable rental income. According to the seller, the full rental amount is paid directly by the Housing Authority, providing consistent and predictable revenue. The home features a three-level layout with 2 bedrooms and 1 full bathroom, efficient electric heating and cooling, and a kitchen equipped with oak cabinetry and a stylish mosaic backsplash. The classic brick construction reflects the long-term durability and low-maintenance appeal investors seek in established Baltimore housing stock. Situated on a manageable 1,307 sq. ft. lot, this property combines steady income potential with future appreciation upside. Whether you are expanding your rental portfolio or securing a performing asset with built-in cash flow, this opportunity delivers both stability and long-term value.
-
2026-03-26historical 1040-char remark
Show marketing remark (1040 chars)
This 1950s brick rowhome at 3626 Lyndale Ave presents a strong cash-flowing investment opportunity in Baltimore’s Belair-Edison community. Currently tenant-occupied with a Section 8 tenant paying $1,326 per month, this property offers immediate, reliable rental income. According to the seller, the full rental amount is paid directly by the Housing Authority, providing consistent and predictable revenue. The home features a three-level layout with 2 bedrooms and 1 full bathroom, efficient electric heating and cooling, and a kitchen equipped with oak cabinetry and a stylish mosaic backsplash. The classic brick construction reflects the long-term durability and low-maintenance appeal investors seek in established Baltimore housing stock. Situated on a manageable 1,307 sq. ft. lot, this property combines steady income potential with future appreciation upside. Whether you are expanding your rental portfolio or securing a performing asset with built-in cash flow, this opportunity delivers both stability and long-term value.
-
2026-02-17status Active 1040-char remark
Show marketing remark (1040 chars)
This 1950s brick rowhome at 3626 Lyndale Ave presents a strong cash-flowing investment opportunity in Baltimore’s Belair-Edison community. Currently tenant-occupied with a Section 8 tenant paying $1,326 per month, this property offers immediate, reliable rental income. According to the seller, the full rental amount is paid directly by the Housing Authority, providing consistent and predictable revenue. The home features a three-level layout with 2 bedrooms and 1 full bathroom, efficient electric heating and cooling, and a kitchen equipped with oak cabinetry and a stylish mosaic backsplash. The classic brick construction reflects the long-term durability and low-maintenance appeal investors seek in established Baltimore housing stock. Situated on a manageable 1,307 sq. ft. lot, this property combines steady income potential with future appreciation upside. Whether you are expanding your rental portfolio or securing a performing asset with built-in cash flow, this opportunity delivers both stability and long-term value.
-
2026-02-02historical 1040-char remark
Show marketing remark (1040 chars)
This 1950s brick rowhome at 3626 Lyndale Ave presents a strong cash-flowing investment opportunity in Baltimore’s Belair-Edison community. Currently tenant-occupied with a Section 8 tenant paying $1,326 per month, this property offers immediate, reliable rental income. According to the seller, the full rental amount is paid directly by the Housing Authority, providing consistent and predictable revenue. The home features a three-level layout with 2 bedrooms and 1 full bathroom, efficient electric heating and cooling, and a kitchen equipped with oak cabinetry and a stylish mosaic backsplash. The classic brick construction reflects the long-term durability and low-maintenance appeal investors seek in established Baltimore housing stock. Situated on a manageable 1,307 sq. ft. lot, this property combines steady income potential with future appreciation upside. Whether you are expanding your rental portfolio or securing a performing asset with built-in cash flow, this opportunity delivers both stability and long-term value.
-
2026-02-02$100,000 Active 1040-char remark
Show marketing remark (1040 chars)
This 1950s brick rowhome at 3626 Lyndale Ave presents a strong cash-flowing investment opportunity in Baltimore’s Belair-Edison community. Currently tenant-occupied with a Section 8 tenant paying $1,326 per month, this property offers immediate, reliable rental income. According to the seller, the full rental amount is paid directly by the Housing Authority, providing consistent and predictable revenue. The home features a three-level layout with 2 bedrooms and 1 full bathroom, efficient electric heating and cooling, and a kitchen equipped with oak cabinetry and a stylish mosaic backsplash. The classic brick construction reflects the long-term durability and low-maintenance appeal investors seek in established Baltimore housing stock. Situated on a manageable 1,307 sq. ft. lot, this property combines steady income potential with future appreciation upside. Whether you are expanding your rental portfolio or securing a performing asset with built-in cash flow, this opportunity delivers both stability and long-term value.
-
2026-01-21historical $100,000 1040-char remark
Show marketing remark (1040 chars)
This 1950s brick rowhome at 3626 Lyndale Ave presents a strong cash-flowing investment opportunity in Baltimore’s Belair-Edison community. Currently tenant-occupied with a Section 8 tenant paying $1,326 per month, this property offers immediate, reliable rental income. According to the seller, the full rental amount is paid directly by the Housing Authority, providing consistent and predictable revenue. The home features a three-level layout with 2 bedrooms and 1 full bathroom, efficient electric heating and cooling, and a kitchen equipped with oak cabinetry and a stylish mosaic backsplash. The classic brick construction reflects the long-term durability and low-maintenance appeal investors seek in established Baltimore housing stock. Situated on a manageable 1,307 sq. ft. lot, this property combines steady income potential with future appreciation upside. Whether you are expanding your rental portfolio or securing a performing asset with built-in cash flow, this opportunity delivers both stability and long-term value.
-
2017-10-24soldstatus $52,000
-
2017-10-21historical 110-char remark
Show marketing remark (110 chars)
Investor's opportunity to add to your rental portfolio! Hardwood floors, fresh paint, central A/C, sold as is.
-
2017-10-20soldstatus $52,000 Sold 110-char remark
Show marketing remark (110 chars)
Investor's opportunity to add to your rental portfolio! Hardwood floors, fresh paint, central A/C, sold as is.
-
2017-10-20soldstatus $52,000
Show marketing remark (110 chars)
Investor's opportunity to add to your rental portfolio! Hardwood floors, fresh paint, central A/C, sold as is.
-
2017-09-25status Contingent (No Kick Out) 110-char remark
Show marketing remark (110 chars)
Investor's opportunity to add to your rental portfolio! Hardwood floors, fresh paint, central A/C, sold as is.
-
2017-09-09$59,900 Active 110-char remark
Show marketing remark (110 chars)
Investor's opportunity to add to your rental portfolio! Hardwood floors, fresh paint, central A/C, sold as is.
-
2006-12-29soldstatus $86,000
-
2004-11-03soldstatus $64,000
-
2004-10-29soldstatus $64,000
-
2004-07-15historical
-
2004-06-30$69,900
-
2001-02-08historical
-
2000-11-07
-
2000-06-23historical
-
1998-06-03
-
1997-07-31soldstatus $33,000
ⓘ 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
- $2,072 · $173/mo
- Projected year-2 tax
- $2,072 · $173/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 ≥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
- $19,184
- − Mortgage interest
- −$5,602
- − Property taxes
- −$2,072
- − Insurance
- −$500
- − Repairs & maintenance
- −$1,535
- − Management
- −$1,535
- − Depreciation
- −$2,909
- Taxable income
- $5,032
- Est. tax owed @ 24.0%
- −$1,208
- After-tax cash flow
- $5,083/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
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)
- 28,058
- Household income
- $51,344
- Rent vs Own
- Severe rent burden
- 1868.0
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 (86%)
- Race & ethnicity
- Black 86% White 6% Hispanic / Latino 4% Two or more races 3%
- Foreign-born
- 3% · Canada
- Languages at home
- 96% English-only · Spanish 3%
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
- ▼ -0.57%
- Current HPI
- 427.4453
- Rent YoY
- ▲ 5.25%
- 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 |
|---|---|---|
| Aerospace / Defense | 1 | $71B |
|
||
| Utilities | 1 | $25B |
|
||
| Hotels | 1 | $24B |
|
||
| Consumer Goods | 1 | $7B |
|
||
| Real Estate | 1 | $6B |
|
||
| Chemicals | 1 | $2B |
|
||
Price history
+203.0% since first listed23 events — show timeline
- 2026-05-06 Pending — BRIGHT MLS
- 2026-04-27 Relisted — BRIGHT MLS
- 2026-03-26 Listing Removed — BRIGHT MLS
- 2026-02-17 Relisted — BRIGHT MLS
- 2026-02-02 Listing Removed — BRIGHT MLS
- 2026-02-02 Listed $100,000 BRIGHT MLS
- 2026-01-21 Coming Soon $100,000 BRIGHT MLS
- 2017-10-24 Sold (Public Records) $52,000 Public Records
- 2017-10-21 Delisted — MRIS
- 2017-10-20 Sold (MLS) $52,000 BRIGHT MLS
- 2017-10-20 Sold (MLS) $52,000 MRIS
- 2017-09-25 Pending — MRIS
- 2017-09-09 Listed $59,900 MRIS
- 2006-12-29 Sold (Public Records) $86,000 Public Records
- 2004-11-03 Sold (Public Records) $64,000 Public Records
- 2004-10-29 Sold (MLS) $64,000 MRIS
- 2004-07-15 Delisted — MRIS
- 2004-06-30 Listed $69,900 MRIS
- 2001-02-08 Delisted — MRIS
- 2000-11-07 Listed — MRIS
- 2000-06-23 Delisted — MRIS
- 1998-06-03 Listed — MRIS
- 1997-07-31 Sold (Public Records) $33,000 Public Records
Property tax history
+0.3%/yrLatest (2025): $2,072 · -14.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…