CashFlowRE
Sign in Sign up
3159 Woodring Ave
C Composite 59.5
Why this score? — see what drove the C 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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.0/10.0
  • 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

$210,000

3159 Woodring Ave · Baltimore, MD 21234
3 bd · 1.5 ba · 1,600 sqft · Townhouse public records · 6 Days on market
Built 1951 3,600 sqft lot Est $272k · 23% under

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

Listing remarks MLS

REDUCED!! Seller will contribute to buyers closing cost. Extremely well maintained home with all the conveniences of a semi-detached townhome. Hardwood floors, modern kitchen, spacious rooms, cedar closet, breakfast bar. .. the list goes on and on. .. .

Key facts

  • 2 parking spots
  • Built 1951
  • Listed 6 days

Property features AI

Finance

  • Other: Fee simple ownership; Not in a federal flood zone; Pets allowed with no pet restrictions

Exterior

  • Parking: Off-street parking and driveway; Concrete driveway; 2 driveway spaces (total 2 garage/parking spaces)
  • Utilities: Public water; Public sewer; Municipal trash service
  • Home design: Semi-detached; Above-grade and below-grade finished areas
  • Construction: Brick construction; Shingle roof; Concrete perimeter foundation; Basement: heated, partially finished, improved
  • Exterior features: Rear yard; Porch(es)

Interior

  • Kitchen: Dishwasher; Gas range / oven; Stove; Refrigerator
  • Bedrooms: 3 bedrooms on the upper level
  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Natural gas heating and hot water; Central air conditioning; Ceiling fan(s)
  • Interior features: Breakfast area; Separate formal dining room; Window treatments; Traditional floor plan; Wood floors
  • Laundry & utility: Washer; Dryer; Laundry in basement

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/1.5-bath townhouse listed at $210k.

Deal economics

  • At list price, monthly cash flow is $306 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $209k (0.3% below list).
  • Recommended offer: $209k (0.3% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% 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 (+6.7%/yr); 232 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 58% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($84k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 + 6.7% rent growth), your $59k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 23y 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 $118k; list at $210k implies a 78% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $209,400 (0.3% below list)

Questions for the listing agent

  1. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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.
  6. 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.
  7. 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
1.00%
Cap rate
8.04%
Cash-on-cash
6.25%
DSCR
1.28
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$272,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3158 Woodring Ave 0.03mi 3/1.5 1,500 (-6%) 2mo $239,900 $160 87
6508 Belle Vista Ave 0.35mi 3/1.5 1,620 (+1%) 4mo $260,000 $160 78
3217 Woodring Ave 0.06mi 3/2.0 1,452 (-9%) 2mo $265,000 $183 78
3219 Woodring Ave 0.07mi 3/2.0 1,452 (-9%) 3mo $255,000 $176 77
6823 Fairdel Ave 0.45mi 3/1.5 1,600 (0%) 2mo $270,000 $169 77
2717 Kildaire Dr 0.63mi 3/1.5 1,560 (-2%) 2mo $264,900 $170 65
3320 Orlando Ave 0.33mi 3/2.0 1,425 (-11%) 2mo $249,000 $175 63
2922 Harview 0.52mi 3/1.5 1,728 (+8%) 1mo $190,000 $110 62
6814 Harford Rd 0.34mi 3/1.5 1,370 (-14%) 1mo $150,000 $109 60
6910 Old Harford Rd 0.72mi 3/2.0 1,557 (-3%) 3mo $208,000 $134 57
6226 Walther Ave 0.71mi 4/2.0 (+1) 1,541 (-4%) 1mo $300,000 $195 53
6307 Fairdel Ave 0.63mi 3/2.0 1,378 (-14%) 3mo $272,000 $197 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 · 6.68% rent growth · sell at horizon

5-year hold
IRR
-2.8%
Equity multiple
0.89×
Total profit
$-6,519
Equity at exit
$31,312
10-year hold
IRR
10.4%
Equity multiple
1.93×
Total profit
$54,896
Equity at exit
$18,157

Cash invested: $58,800 (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 21234

Rents YoY
6.7%
Active inventory
232
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,094 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$159 /mo · $1,912/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$440
Net cashflow
$306

Break-even live

Break-even rent $1,706
Max offer price $210,000
Occupancy floor 80%

Sensitivity live

Price -10% $425 -5% $366 +0% $306 +5% $247 +10% $187
Rent -10% $141 -5% $223 +0% $306 +5% $389 +10% $472
Rate -1.0pp $412 -0.5pp $360 base $306 +0.5pp $252 +1.0pp $196

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
$52,500
Closing costs
$6,300
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3158 Woodring Ave Parkville, MD 3.0 1.5 1500 $1,950 $1.30 25d 1 0.01mi
3412 Fleetwood Ave Baltimore, MD 3.0 2.5 1620 $2,195 $1.35 44d 1 0.30mi
6410 Walther Ave Baltimore, MD 2.0 1.0–2.0 1195 $1,995 $1.67 44d 7 0.47mi
3108 Glendale Ave Parkville, MD 3.0 3.0 1224 $2,550 $2.08 25d 1 0.48mi
3026 Lavender Ave Parkville, MD 2.0 2.0 2000 $1,850 $0.93 25d 1 0.76mi
2518 Moore Ave Parkville, MD 4.0 1.5 1896 $2,700 $1.42 44d 1 0.83mi
2518 Linwood Rd Parkville, MD 3.0 1.5 1946 $2,200 $1.13 17d 1 0.85mi
35-C Mopec Cir Nottingham, MD 2.0 1.0 1100 $1,445 $1.31 3d 10 0.86mi
2804 Christopher Ave Baltimore, MD 3.0 2.5 1280 $2,200 $1.72 25d 1 0.87mi
6612 Birchwood Ave Baltimore, MD 3.0 2.0 1122 $2,300 $2.05 21d 1 0.89mi
2528 Wendover Rd Unit a Parkville, MD 2.0 2.0 1704 $1,950 $1.14 44d 1 1.08mi
4111 Century Rd Baltimore, MD 3.0 1.5 1432 $2,500 $1.75 44d 1 1.18mi
2805 Hamilton Ave Baltimore, MD 4.0 2.0 1416 $2,300 $1.62 44d 1 1.18mi
29 E Elm Ave Baltimore, MD 3.0 2.0 2052 $3,000 $1.46 6d 1 1.19mi
3510 Hamilton Ave Baltimore, MD 3.0 2.5 2100 $2,300 $1.10 25d 1 1.21mi
5 Belhaven Dr Nottingham, MD 4.0 1.5 1554 $2,000 $1.29 44d 1 1.22mi
8204 Old Harford Rd Unit 2 Parkville, MD 2.0 1.0 1146 $1,850 $1.61 44d 1 1.25mi
8206 Old Harford Rd Unit 2 Parkville, MD 2.0 1.0 1146 $1,850 $1.61 44d 1 1.26mi
8206 Old Harford Rd Unit 1 Parkville, MD 2.0 1.0 1146 $1,750 $1.53 44d 1 1.26mi
7839 Birmingham Ave Parkville, MD 3.0 1.0 1136 $1,775 $1.56 44d 1 1.27mi
2106 Cloville Ave Baltimore, MD 3.0 1.5 1080 $1,700 $1.57 44d 1 1.41mi
7202 Sindall Rd Unit 7202 Parkville, MD 3.0 1.0 1350 $1,850 $1.37 44d 1 1.45mi
3721 Frankford Ave Baltimore, MD 3.0 2.0 1600 $2,050 $1.28 44d 1 1.46mi
5632 Belair Rd Baltimore, MD 3.0 1.5 1260 $2,100 $1.67 25d 1 1.46mi
1629 Wentworth Ave Parkville, MD 3.0 1.5 1152 $1,895 $1.64 44d 1 1.47mi
3617 Double Rock Ln Parkville, MD 3.0 2.5 2000 $2,395 $1.20 6d 1 1.49mi

Listing history 15 events

  1. 2026-05-20
    listed $210,000 Active
  2. 2014-11-18
    soldstatus $118,000
  3. 2014-11-07
    historical 253-char remark
    Show marketing remark (253 chars)

    REDUCED!! Seller will contribute to buyers closing cost. Extremely well maintained home with all the conveniences of a semi-detached townhome. Hardwood floors, modern kitchen, spacious rooms, cedar closet, breakfast bar. .. the list goes on and on. .. .

  4. 2014-11-05
    soldstatus $118,000 Sold 253-char remark
    Show marketing remark (253 chars)

    REDUCED!! Seller will contribute to buyers closing cost. Extremely well maintained home with all the conveniences of a semi-detached townhome. Hardwood floors, modern kitchen, spacious rooms, cedar closet, breakfast bar. .. the list goes on and on. .. .

  5. 2014-11-05
    soldstatus $118,000 253-char remark
    Show marketing remark (253 chars)

    REDUCED!! Seller will contribute to buyers closing cost. Extremely well maintained home with all the conveniences of a semi-detached townhome. Hardwood floors, modern kitchen, spacious rooms, cedar closet, breakfast bar. .. the list goes on and on. .. .

  6. 2014-09-11
    status Contract 253-char remark
    Show marketing remark (253 chars)

    REDUCED!! Seller will contribute to buyers closing cost. Extremely well maintained home with all the conveniences of a semi-detached townhome. Hardwood floors, modern kitchen, spacious rooms, cedar closet, breakfast bar. .. the list goes on and on. .. .

  7. 2014-09-11
    historical 253-char remark
    Show marketing remark (253 chars)

    REDUCED!! Seller will contribute to buyers closing cost. Extremely well maintained home with all the conveniences of a semi-detached townhome. Hardwood floors, modern kitchen, spacious rooms, cedar closet, breakfast bar. .. the list goes on and on. .. .

  8. 2014-07-22
    price $127,500 253-char remark
    Show marketing remark (253 chars)

    REDUCED!! Seller will contribute to buyers closing cost. Extremely well maintained home with all the conveniences of a semi-detached townhome. Hardwood floors, modern kitchen, spacious rooms, cedar closet, breakfast bar. .. the list goes on and on. .. .

  9. 2014-06-12
    listed $134,900 Active 253-char remark
    Show marketing remark (253 chars)

    REDUCED!! Seller will contribute to buyers closing cost. Extremely well maintained home with all the conveniences of a semi-detached townhome. Hardwood floors, modern kitchen, spacious rooms, cedar closet, breakfast bar. .. the list goes on and on. .. .

  10. 2014-06-12
    listed $127,500 253-char remark
    Show marketing remark (253 chars)

    REDUCED!! Seller will contribute to buyers closing cost. Extremely well maintained home with all the conveniences of a semi-detached townhome. Hardwood floors, modern kitchen, spacious rooms, cedar closet, breakfast bar. .. the list goes on and on. .. .

  11. 2003-04-25
    soldstatus $99,900
  12. 2003-03-31
    soldstatus $99,900
  13. 2003-01-30
    historical
  14. 2003-01-16
    listed $99,900
  15. 1992-05-05
    soldstatus $79,000

ⓘ 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
$1,912 · $159/mo
Projected year-2 tax
$2,100 · $175/mo
Expected delta
+$189/yr (+$16/mo · 9.9%)

ⓘ 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 ≥104°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$25,128
− Mortgage interest
−$11,763
− Property taxes
−$1,912
− Insurance
−$1,050
− Repairs & maintenance
−$2,010
− Management
−$2,010
− Depreciation
−$6,109
Taxable income
$274
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$66
After-tax cash flow
$3,609/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 County · 769,527 people
City population
588,727
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
66,334
Household income
$83,517
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
2719.0

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 58% Black 28% Asian 5% Hispanic / Latino 5% Two or more races 5%
Common ancestry
Romanian 5% Lithuanian 1% Italian 1%
Foreign-born
10% · Canada, China, South Korea
Languages at home
89% English-only · Spanish 3% Other Indo-European 2% Tagalog/Filipino 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
▼ -247.04%
Current HPI
254.3824
Rent YoY
▲ 6.68%
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

+165.8% since first listed
15 events — show timeline
  • 2026-05-20 Listed $210,000 BRIGHT MLS
  • 2014-11-18 Sold (Public Records) $118,000 Public Records
  • 2014-11-07 Delisted MRIS
  • 2014-11-05 Sold (MLS) $118,000 BRIGHT MLS
  • 2014-11-05 Sold (MLS) $118,000 MRIS
  • 2014-09-11 Pending MRIS
  • 2014-09-11 Listing Removed BRIGHT MLS
  • 2014-07-22 Price Changed $127,500 MRIS
  • 2014-06-12 Listed $134,900 MRIS
  • 2014-06-12 Listed $127,500 BRIGHT MLS
  • 2003-04-25 Sold (Public Records) $99,900 Public Records
  • 2003-03-31 Sold (MLS) $99,900 MRIS
  • 2003-01-30 Delisted MRIS
  • 2003-01-16 Listed $99,900 MRIS
  • 1992-05-05 Sold (Public Records) $79,000 Public Records

Property tax history

-4.2%/yr

Latest (2025): $1,912 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…