CashFlowRE
Sign in Sign up
1347 Herkimer St
B Composite 74.75
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 +28.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Rent growth +4.4/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$115,000

1347 Herkimer St · Baltimore, MD 21223
2 bd · 2.5 ba · 1,132 sqft · Townhouse public records · 24 Days on market
Built 1898 1,306 sqft lot Est $169k · 32% under

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

Listing remarks MLS

* * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

Key facts

  • Easy access to i-95
  • Interior rowhome
  • Built 1898

Tags

INTERIOR ROWHOMEWASHINGTON VILLAGE PIGTOWNEASY ACCESS TO I-95MINUTES TO CARROLL PARKMINUTES TO M T BANK STADIUMMINUTES TO CAMDEN YARDS

Property features AI

Finance

  • Other: Total below-grade area: 546 (source: Assessor); Above-grade finished area reported (source: Assessor); Accessibility features: Other
  • Financial info: Annual ground rent listed as an income/expense item
  • HOA & community: Ground rent exists; payment is semi-annually

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric service (200+ amp); Central A/C (electric); Hot water: electric
  • Home design: Interior townhouse / rowhouse; Effective year of major remodel: 2022; Year built source: Assessor; Ground rent ownership
  • Construction: Brick construction; Brick/mortar and slab foundation; Rubber roof; Double pane and double-hung windows; Skylights
  • Exterior features: Exterior lighting; Walkout level basement with windows and outside entrance; Connecting stairway to basement; Outside entrance to lower level

Interior

  • Kitchen: Built-in microwave; Microwave; Dishwasher; Disposal; Stove; Refrigerator; Icemaker; Stainless steel appliances
  • Bedrooms: Two bedrooms on the first upper level
  • Flooring: Engineered wood; Hardwood; Ceramic tile; Carpet; Wood floors
  • Bathrooms: Two full bathrooms; One half bathroom on the main level
  • Heating & cooling: Central heating (forced air); Natural gas heating; Central air conditioning; Electric hot water; 200+ amp electrical service
  • Interior features: Open floor plan; Combination dining and living area; Crown moldings; Dining area; Kitchen island; Gourmet kitchen; Master bath(s); Recessed lighting; Skylights; Drywall; 9'+ ceilings; Wood walls
  • Laundry & utility: Washer and dryer in unit; Electric dryer; Laundry located on a lower floor; Water heater

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/2.5-bath townhouse listed at $115k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $113k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.2% 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: 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.
  • Zoned schools: Elmer A. Henderson: A Johns Hopkins Partnership (math 2% / reading 16%, grade F, #650 of 860 statewide, top 77%, 642 students, 80% FRL); Vanguard Collegiate Middle (math 3% / reading 15%, grade F, #212 of 225 statewide, top 95%, 343 students, 84% FRL); Baltimore Polytechnic Institute (math 71% / reading 84%, grade A-, #22 of 222 statewide, top 10%, 1,555 students, 43% FRL).
  • Zoned-school proficiency averages 32% at this address vs 12% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Baltimore City Public Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+7.5%/yr); 425 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k 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 + 7.5% rent growth), your $32k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 7 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: property tax is 3.3% of price; built in 1898 — 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 $113,275 (1.5% below list)

Questions for the listing agent

  1. Built in 1898 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.47%
Cap rate
10.17%
Cash-on-cash
13.83%
DSCR
1.62
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$168,668
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1244 Carroll St 0.24mi 3/1.5 (+1) 1,140 (+1%) 1mo $213,900 $188 78
1125 Bayard St 0.11mi 1/2.0 (-1) 1,032 (-9%) 1mo $120,000 $116 73
1404 Lemmon St 0.34mi 3/2.0 (+1) 1,100 (-3%) 1mo $189,000 $172 72
1145 W Cross St 0.37mi 2/1.5 1,172 (+4%) 2mo $121,900 $104 71
1110 W Lombard St 0.41mi 3/2.5 (+1) 1,206 (+6%) 1mo $180,000 $149 64
916 S Carey St 0.07mi 3/1.5 (+1) 1,288 (+14%) 1mo $100,000 $78 64
1226 W Pratt St 0.32mi 2/1.5 1,000 (-12%) 2mo $80,000 $80 61
509 Otterbein St 0.55mi 2/2.0 1,215 (+7%) 2mo $232,500 $191 59
121 Parkin St 0.54mi 3/2.0 (+1) 1,208 (+7%) 0mo $175,000 $145 56
1607 Lemmon St 0.40mi 1/1.0 (-1) 974 (-14%) 1mo $20,000 $21 47
703 Dover St 0.71mi 2/2.0 1,008 (-11%) 1mo $225,000 $223 46
835 1/2 W Lombard St 0.62mi 3/1.0 (+1) 1,242 (+10%) 2mo $255,000 $205 43

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 · 7.51% rent growth · sell at horizon

5-year hold
IRR
9.8%
Equity multiple
1.41×
Total profit
$13,148
Equity at exit
$17,147
10-year hold
IRR
22.8%
Equity multiple
3.44×
Total profit
$78,510
Equity at exit
$9,943

Cash invested: $32,200 (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 21223

Rents YoY
7.5%
Active inventory
425
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,689 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$312 /mo · $3,747/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$355
Net cashflow
$371

Break-even live

Break-even rent $1,219
Max offer price $115,000
Occupancy floor 73%

Sensitivity live

Price -10% $436 -5% $404 +0% $371 +5% $339 +10% $306
Rent -10% $238 -5% $304 +0% $371 +5% $438 +10% $505
Rate -1.0pp $429 -0.5pp $400 base $371 +0.5pp $341 +1.0pp $311

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
$28,750
Closing costs
$3,450
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
1303 James St Baltimore, MD 2.0 1.5 1160 $1,350 $1.16 25d 1 0.08mi
1262 Glyndon Ave Baltimore, MD 2.0 3.0 1258 $1,850 $1.47 25d 1 0.11mi
1101 S Carey St Baltimore, MD 2.0 2.0 1400 $1,200 $0.86 23d 1 0.11mi
1127 S Carey St Baltimore, MD 3.0 2.5 1340 $1,900 $1.42 6d 1 0.13mi
1253 Sargeant St Baltimore, MD 2.0 1.5 1200 $1,695 $1.41 25d 1 0.15mi
1259 Washington Blvd Baltimore, MD 3.0 3.0 1232 $2,999 $2.43 6d 1 0.16mi
1215 James St Baltimore, MD 2.0 1.0 960 $1,500 $1.56 45d 1 0.17mi
1243 Washington Blvd Baltimore, MD 3.0 2.0 1148 $1,950 $1.70 45d 1 0.18mi
1432 Carroll St Baltimore, MD 2.0 1.5 912 $1,900 $2.08 45d 1 0.20mi
305 S Calhoun St Baltimore, MD 2.0 1.0 1000 $1,300 $1.30 23d 1 0.24mi
1163 Washington Blvd Baltimore, MD 2.0 2.5 1012 $1,700 $1.68 14d 1 0.24mi
1160 Washington Blvd Baltimore, MD 2.0 1.0 960 $1,575 $1.64 25d 1 0.25mi
1142 Sargeant St Baltimore, MD 3.0 2.0 1080 $1,601 $1.48 3d 1 0.25mi
1127 Sargeant St Baltimore, MD 2.0 1.5 1080 $1,275 $1.18 25d 1 0.26mi
1205 Cleveland St Baltimore, MD 2.0 2.0 1232 $1,900 $1.54 45d 1 0.29mi
104 S Carrollton Ave Baltimore, MD 3.0 4.0 1232 $2,400 $1.95 6d 1 0.37mi
1132 Nanticoke St Baltimore, MD 2.0 2.5 1500 $1,875 $1.25 25d 1 0.37mi
923 McHenry St Baltimore, MD 3.0 1.0 1008 $1,625 $1.61 45d 1 0.38mi
1324 W Lombard St Unit 1 Baltimore, MD 2.0 2.0 1100 $1,500 $1.36 25d 1 0.40mi
1115 W Lombard St Baltimore, MD 3.0 1.0 1468 $2,100 $1.43 45d 1 0.40mi
1324 W Lombard St Unit 2 Baltimore, MD 2.0 1.5 1100 $1,450 $1.32 45d 1 0.40mi
1111 W Lombard St Baltimore, MD 3.0 1.0 1200 $1,295 $1.08 6d 1 0.40mi
853 Reinhart St Baltimore, MD 2.0 2.5 780 $1,800 $2.31 45d 1 0.41mi
847 McHenry St Baltimore, MD 2.0 2.0 952 $1,795 $1.89 6d 1 0.43mi
1315 Hollins St Unit 2 Baltimore, MD 3.0 2.0 1096 $1,950 $1.78 14d 1 0.44mi
1315 Hollins St Unit 2 Baltimore, MD 3.0 2.0 1096 $1,860 $1.70 6d 1 0.44mi
508 Wyeth St Baltimore, MD 3.0 3.0 1234 $1,850 $1.50 45d 1 0.46mi
913 W Lombard St Baltimore, MD 3.0 1.0 1452 $1,600 $1.10 25d 1 0.49mi
1125 Wicomico St Baltimore, MD 3.0 3.0 1068 $1,955 $1.83 25d 1 0.49mi
805 Washington Blvd Unit B Baltimore, MD 2.0 2.0 1106 $1,650 $1.49 21d 1 0.50mi
805 Washington Blvd Unit A Baltimore, MD 2.0 2.0 1050 $1,650 $1.57 45d 1 0.50mi
10 S Carey St Baltimore, MD 2.0 1.0 1140 $1,550 $1.36 25d 1 0.50mi
709 Scott St Baltimore, MD 3.0 2.5 1448 $2,500 $1.73 25d 1 0.51mi
709 Scott St Baltimore, MD 3.0 3.0 1448 $2,500 $1.73 16d 1 0.51mi
514 S Payson St Unit 2 Baltimore, MD 3.0 2.0 1264 $1,750 $1.38 45d 1 0.52mi
519 Scott St Unit 1 Baltimore, MD 2.0 2.0 800 $2,000 $2.50 45d 1 0.52mi
1000 Hollins St Unit 1000 Hollins Baltimore, MD 3.0 2.5 1472 $2,600 $1.77 46d 1 0.53mi
776 Washington Blvd Unit 3F Baltimore, MD 1.0 1.0 800 $1,000 $1.25 45d 1 0.53mi
1108 Sterrett St Baltimore, MD 2.0 1.0 1400 $2,300 $1.64 25d 1 0.55mi
1601 Frederick Ave Unit 3 Baltimore, MD 2.0 1.0 1050 $1,050 $1.00 6d 1 0.55mi

Listing history 35 events

  1. 2026-06-21
    days on market $115,000 Active 24 DOM
  2. 2026-06-18
    days on market $115,000 Active 21 DOM
  3. 2026-06-17
    days on market $115,000 Active 20 DOM
  4. 2026-06-16
    days on market $115,000 Active 19 DOM
  5. 2026-06-15
    days on market $115,000 Active 18 DOM
  6. 2026-06-13
    days on market $115,000 Active 16 DOM
  7. 2026-06-09
    days on market $115,000 Active 12 DOM
  8. 2026-06-08
    days on market $115,000 Active 11 DOM
  9. 2026-06-07
    days on market $115,000 Active 10 DOM
  10. 2026-06-04
    days on market $115,000 Active 7 DOM
  11. 2026-06-03
    days on market $115,000 Active 6 DOM
  12. 2026-06-02
    days on market $115,000 Active 5 DOM
  13. 2026-06-01
    days on market $115,000 Active 4 DOM
  14. 2026-05-31
    days on market $115,000 Active 3 DOM
  15. 2026-05-28
    listed $115,000 Active
  16. 2023-04-14
    soldstatus $210,000 Closed 1125-char remark
    Show marketing remark (1125 chars)

    * * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

  17. 2023-04-04
    historical Active Under Contract 1125-char remark
    Show marketing remark (1125 chars)

    * * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

  18. 2023-03-21
    status Active 1125-char remark
    Show marketing remark (1125 chars)

    * * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

  19. 2023-02-22
    historical Active Under Contract 1125-char remark
    Show marketing remark (1125 chars)

    * * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

  20. 2023-02-16
    status Active 1125-char remark
    Show marketing remark (1125 chars)

    * * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

  21. 2023-02-07
    status Pending 1125-char remark
    Show marketing remark (1125 chars)

    * * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

  22. 2023-01-19
    price $219,900 1125-char remark
    Show marketing remark (1125 chars)

    * * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

  23. 2022-12-27
    listed $239,900 Active 1125-char remark
    Show marketing remark (1125 chars)

    * * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

  24. 2022-12-27
    historical $239,900 1125-char remark
    Show marketing remark (1125 chars)

    * * AMAZING RENOVATION IN WASHINGTON VILLAGE/PIGTOWN * * This stunning 2 bedroom 2 ½ bathroom has been COMPLETELY renovated from TOP TO BOTTOM and possess the luxury and finesse you’ve been looking for. This gem renovated in 2022 features an incredible open floor plan with exquisite details including wood floors, recessed lighting, stainless steel appliances, French doors refrigerator, five burners stove, central kitchen island, Calacatta quartz countertops, modern shaker cabinets, neutral colors, and stylish powder room in the main level. The great staircase connects to the upper level featuring two bedrooms and two bathrooms The primary suite is amazing with large windows, superb bathroom, large standing shower, trendy vanity, black ceramic tile and matching the whole scene flooded with light from the skylight. Laundry in basement. The backyard is completely fenced with patio stone and landscaped grass, idea for your entertainment and parties with friends. This amazing renovation includes NEW DETAILING, NEW ELECTRICAL SYSTEM, NEW PLUMBING SYSTEM, NEW HVAC, NEW WINDOWS, and NEW ROOF and more.

  25. 2021-10-01
    soldstatus $62,500 Closed 578-char remark
    Show marketing remark (578 chars)

    Bring your screw Gun and begin your work. Plenty of equity in this deal. AS-IS SALE CASH/CONVENTIONAL/PRIVATE FUNDING/203K * PERFECT OPPORTUNITY TO REHAB A HOME WITH GREAT BONES * ALL BRICK 3 BEDROOM * 3 FULL LEVEL OPEN & FLEXABLE FLOOR PLAN TOWN HOME IN DESIRABLE WASHINGTON VILLAGE * WALKING DISTANCE TO CARROLL PARK * AJACENT TO SCHOOL * PLENTY ON STREET PARKING * 2 RECENT SALES AT THE 1300 BLOCK 170K & 145K LESS THAN 2 WEEKS ON THE MARKET * EASY ACCESS TO CAMDEN YARDS AND M & T STATIUM, INNER HARBOR AND I95. Screw Gun need to gain access

  26. 2021-09-03
    status Pending 578-char remark
    Show marketing remark (578 chars)

    Bring your screw Gun and begin your work. Plenty of equity in this deal. AS-IS SALE CASH/CONVENTIONAL/PRIVATE FUNDING/203K * PERFECT OPPORTUNITY TO REHAB A HOME WITH GREAT BONES * ALL BRICK 3 BEDROOM * 3 FULL LEVEL OPEN & FLEXABLE FLOOR PLAN TOWN HOME IN DESIRABLE WASHINGTON VILLAGE * WALKING DISTANCE TO CARROLL PARK * AJACENT TO SCHOOL * PLENTY ON STREET PARKING * 2 RECENT SALES AT THE 1300 BLOCK 170K & 145K LESS THAN 2 WEEKS ON THE MARKET * EASY ACCESS TO CAMDEN YARDS AND M & T STATIUM, INNER HARBOR AND I95. Screw Gun need to gain access

  27. 2021-08-27
    price $64,500 578-char remark
    Show marketing remark (578 chars)

    Bring your screw Gun and begin your work. Plenty of equity in this deal. AS-IS SALE CASH/CONVENTIONAL/PRIVATE FUNDING/203K * PERFECT OPPORTUNITY TO REHAB A HOME WITH GREAT BONES * ALL BRICK 3 BEDROOM * 3 FULL LEVEL OPEN & FLEXABLE FLOOR PLAN TOWN HOME IN DESIRABLE WASHINGTON VILLAGE * WALKING DISTANCE TO CARROLL PARK * AJACENT TO SCHOOL * PLENTY ON STREET PARKING * 2 RECENT SALES AT THE 1300 BLOCK 170K & 145K LESS THAN 2 WEEKS ON THE MARKET * EASY ACCESS TO CAMDEN YARDS AND M & T STATIUM, INNER HARBOR AND I95. Screw Gun need to gain access

  28. 2021-05-20
    status Active 578-char remark
    Show marketing remark (578 chars)

    Bring your screw Gun and begin your work. Plenty of equity in this deal. AS-IS SALE CASH/CONVENTIONAL/PRIVATE FUNDING/203K * PERFECT OPPORTUNITY TO REHAB A HOME WITH GREAT BONES * ALL BRICK 3 BEDROOM * 3 FULL LEVEL OPEN & FLEXABLE FLOOR PLAN TOWN HOME IN DESIRABLE WASHINGTON VILLAGE * WALKING DISTANCE TO CARROLL PARK * AJACENT TO SCHOOL * PLENTY ON STREET PARKING * 2 RECENT SALES AT THE 1300 BLOCK 170K & 145K LESS THAN 2 WEEKS ON THE MARKET * EASY ACCESS TO CAMDEN YARDS AND M & T STATIUM, INNER HARBOR AND I95. Screw Gun need to gain access

  29. 2021-05-10
    historical 578-char remark
    Show marketing remark (578 chars)

    Bring your screw Gun and begin your work. Plenty of equity in this deal. AS-IS SALE CASH/CONVENTIONAL/PRIVATE FUNDING/203K * PERFECT OPPORTUNITY TO REHAB A HOME WITH GREAT BONES * ALL BRICK 3 BEDROOM * 3 FULL LEVEL OPEN & FLEXABLE FLOOR PLAN TOWN HOME IN DESIRABLE WASHINGTON VILLAGE * WALKING DISTANCE TO CARROLL PARK * AJACENT TO SCHOOL * PLENTY ON STREET PARKING * 2 RECENT SALES AT THE 1300 BLOCK 170K & 145K LESS THAN 2 WEEKS ON THE MARKET * EASY ACCESS TO CAMDEN YARDS AND M & T STATIUM, INNER HARBOR AND I95. Screw Gun need to gain access

  30. 2021-05-10
    price $73,900 578-char remark
    Show marketing remark (578 chars)

    Bring your screw Gun and begin your work. Plenty of equity in this deal. AS-IS SALE CASH/CONVENTIONAL/PRIVATE FUNDING/203K * PERFECT OPPORTUNITY TO REHAB A HOME WITH GREAT BONES * ALL BRICK 3 BEDROOM * 3 FULL LEVEL OPEN & FLEXABLE FLOOR PLAN TOWN HOME IN DESIRABLE WASHINGTON VILLAGE * WALKING DISTANCE TO CARROLL PARK * AJACENT TO SCHOOL * PLENTY ON STREET PARKING * 2 RECENT SALES AT THE 1300 BLOCK 170K & 145K LESS THAN 2 WEEKS ON THE MARKET * EASY ACCESS TO CAMDEN YARDS AND M & T STATIUM, INNER HARBOR AND I95. Screw Gun need to gain access

  31. 2020-12-17
    listed $65,000 Active 578-char remark
    Show marketing remark (578 chars)

    Bring your screw Gun and begin your work. Plenty of equity in this deal. AS-IS SALE CASH/CONVENTIONAL/PRIVATE FUNDING/203K * PERFECT OPPORTUNITY TO REHAB A HOME WITH GREAT BONES * ALL BRICK 3 BEDROOM * 3 FULL LEVEL OPEN & FLEXABLE FLOOR PLAN TOWN HOME IN DESIRABLE WASHINGTON VILLAGE * WALKING DISTANCE TO CARROLL PARK * AJACENT TO SCHOOL * PLENTY ON STREET PARKING * 2 RECENT SALES AT THE 1300 BLOCK 170K & 145K LESS THAN 2 WEEKS ON THE MARKET * EASY ACCESS TO CAMDEN YARDS AND M & T STATIUM, INNER HARBOR AND I95. Screw Gun need to gain access

  32. 2020-01-07
    soldstatus $50,000
  33. 2019-12-13
    soldstatus $50,000 Closed
  34. 2019-11-15
    status Pending
  35. 2019-06-06
    listed $60,000 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
$3,747 · $312/mo
Projected year-2 tax
$3,747 · $312/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 3/10 Moderate FEMA zone X (unshaded) · 12% 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
$20,270
− Mortgage interest
−$6,442
− Property taxes
−$3,747
− Insurance
−$575
− Repairs & maintenance
−$1,622
− Management
−$1,622
− Depreciation
−$3,345
Taxable income
$2,917
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$700
After-tax cash flow
$3,754/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)
19,572
Household income
$45,840
Rent vs Own
68.0% rent · 32.0% own
Severe rent burden
1755.0

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 (72%)
Race & ethnicity
Black 72% White 16% Hispanic / Latino 7% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Romanian 1%
Foreign-born
8% · Canada
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 2% Other Indo-European 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
▼ -97.99%
Current HPI
140.5836
Rent YoY
▲ 7.51%
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

+91.7% since first listed
21 events — show timeline
  • 2026-05-28 Listed $115,000 BRIGHT MLS
  • 2023-04-14 Sold (MLS) $210,000 BRIGHT MLS
  • 2023-04-04 Contingent BRIGHT MLS
  • 2023-03-21 Relisted BRIGHT MLS
  • 2023-02-22 Contingent BRIGHT MLS
  • 2023-02-16 Relisted BRIGHT MLS
  • 2023-02-07 Pending BRIGHT MLS
  • 2023-01-19 Price Changed $219,900 BRIGHT MLS
  • 2022-12-27 Listed $239,900 BRIGHT MLS
  • 2022-12-27 Coming Soon $239,900 BRIGHT MLS
  • 2021-10-01 Sold (MLS) $62,500 BRIGHT MLS
  • 2021-09-03 Pending BRIGHT MLS
  • 2021-08-27 Price Changed $64,500 BRIGHT MLS
  • 2021-05-20 Relisted BRIGHT MLS
  • 2021-05-10 Price Changed $73,900 BRIGHT MLS
  • 2021-05-10 Listing Removed BRIGHT MLS
  • 2020-12-17 Listed $65,000 BRIGHT MLS
  • 2020-01-07 Sold (Public Records) $50,000 Public Records
  • 2019-12-13 Sold (MLS) $50,000 BRIGHT MLS
  • 2019-11-15 Pending BRIGHT MLS
  • 2019-06-06 Listed $60,000 BRIGHT MLS

Property tax history

+4.8%/yr

Latest (2025): $3,747 · +28.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…