CashFlowRE
Sign in Sign up
1915 Griffis Ave
C Composite 56.64
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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.7/10.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Schools +1.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$129,900

1915 Griffis Ave · Baltimore, MD 21230
2 bd · 1.0 ba · 1,122 sqft · Townhouse public records · 42 Days on market
Built 1925 1,450 sqft lot $116/sqft · 27% above area Est $102k · 27% over

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

Listing remarks

Welcome to 1915 Griffis Ave — a 2-bedroom, 1-bath brick rowhome in Morrell Park with major upgrades already done for you. This home is move-in ready on the main level, featuring brand-new luxury vinyl plank flooring throughout the living room, dining room, and kitchen. A brand-new furnace was just installed — buy with confidence knowing your biggest-ticket mechanical system is covered. All front-facing windows have also been recently replaced, improving energy efficiency and curb appeal. The main level flows from a spacious living room through a charming arched doorway into the dining area, then into a galley kitchen with white cabinetry, laminate counters, a gas range, and rear

Key facts

  • Built 1925
  • Listed 42 days

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric cooling fuel; Natural gas heating and hot water
  • Home design: Interior townhouse / rowhouse; Above-grade and below-grade finished space recorded
  • Construction: Brick construction; Brick/mortar foundation
  • Exterior features: Located in city limits; Cross street: Washington Blvd.; Directions: From Washington Blvd. turn right onto Grinnalds Ave. then left

Interior

  • Bedrooms: Two bedrooms on the upper level
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Ceiling fan cooling (electric); Natural gas hot water
  • Interior features: Finished above-grade living area per assessor; Basement present (finished and unfinished areas)

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/1.0-bath townhouse listed at $130k.

Deal economics

  • At list price, monthly cash flow is $461 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $126k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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: 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: Morrell Park Elementary/Middle (math 5% / reading 9%, grade F, #726 of 860 statewide, top 86%, 419 students, 74% FRL); Booker T. Washington Middle (math 2% / reading 8%, grade F, #223 of 225 statewide, top 99%, 157 students, 90% FRL); Baltimore City College (math 50% / reading 79%, grade B-, #55 of 222 statewide, top 26%, 1,497 students, 46% FRL).
  • Zoned-school proficiency averages 26% at this address vs 12% district-wide (+14 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 soft (-1.0%/yr); 362 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); solid renter incomes; 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 $898 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $38k; list at $130k implies a 246% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — 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 $126,003 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1925 — 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
1.27%
Cap rate
10.55%
Cash-on-cash
15.21%
DSCR
1.68
GRM
6.6

CMA / ARV

ARV (median comp)
$102,041
List price
$129,900
Delta
27.30%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1935 Grinnalds Ave 0.07mi 3/2.0 (+1) 1,080 (-4%) 1mo $119,000 $110 81
2149 Harman Ave 0.25mi 2/1.0 1,050 (-6%) 2mo $115,000 $110 76
2527 Tolley St 0.26mi 2/1.0 1,050 (-6%) 6mo $120,000 $114 72
2809 Washington Blvd 0.43mi 3/1.0 (+1) 1,110 (-1%) 3mo $80,000 $72 70
2036 Deering Ave 0.42mi 3/1.5 (+1) 1,112 (-1%) 3mo $129,900 $117 70
2014 Grinnalds Ave 0.11mi 2/2.0 1,015 (-10%) 6mo $80,000 $79 69
1913 Harman Ave 0.10mi 2/1.0 1,288 (+15%) 4mo $105,000 $82 68
2521 S Paca St 0.45mi 3/1.5 (+1) 1,152 (+3%) 1mo $30,000 $26 67
2138 Whistler Ave 0.28mi 2/1.0 1,260 (+12%) 0mo $145,000 $115 66
2000 Hollins Ferry Rd 0.20mi 3/1.5 (+1) 1,248 (+11%) 1mo $135,000 $108 64
1710 Wickes Ave 0.41mi 3/2.0 (+1) 1,024 (-9%) 3mo $150,000 $146 55
2625 Waterview Ave 0.74mi 3/1.0 (+1) 1,260 (+12%) 6mo $94,200 $75 35

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
2.6%
Equity multiple
1.10×
Total profit
$3,471
Equity at exit
$19,369
10-year hold
IRR
9.1%
Equity multiple
1.61×
Total profit
$22,130
Equity at exit
$11,231

Cash invested: $36,372 (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 21230

Rents YoY
-1.0%
Active inventory
362
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,647 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$105 /mo · $1,258/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$461

Break-even live

Break-even rent $1,063
Max offer price $129,900
Occupancy floor 67%

Sensitivity live

Price -10% $534 -5% $498 +0% $461 +5% $424 +10% $387
Rent -10% $331 -5% $396 +0% $461 +5% $526 +10% $591
Rate -1.0pp $526 -0.5pp $494 base $461 +0.5pp $427 +1.0pp $393

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
$32,475
Closing costs
$3,897
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
1931 Griffis Ave Baltimore, MD 2.0 1.0 912 $1,349 $1.48 5d 1 0.03mi
2429 Washington Blvd Baltimore, MD 1.0 1.0 940 $600 $0.64 24d 1 0.07mi
2056 Griffis Ave Baltimore, MD 3.0 1.5 1230 $1,495 $1.22 22d 1 0.15mi
2737 Wilkens Ave Baltimore, MD 3.0 1.5 1232 $1,650 $1.34 5d 1 0.83mi
2671 Saint Benedict St Baltimore, MD 2.0 1.0 1144 $1,325 $1.16 44d 1 0.86mi
2738 Wilkens Ave Baltimore, MD 3.0 1.0 1183 $1,500 $1.27 44d 1 0.86mi
3004 Elizabeth Ave Unit 1 Baltimore, MD 3.0 1.0 1024 $1,395 $1.36 5d 1 0.87mi
3017 Janice Ave Baltimore, MD 3.0 1.0 1024 $1,995 $1.95 24d 1 0.88mi
514 S Payson St Unit 2 Baltimore, MD 3.0 2.0 1264 $1,750 $1.38 44d 1 0.91mi
2657 Lehman St Unit 1 Baltimore, MD 2.0 1.0 1056 $1,000 $0.95 44d 1 0.95mi
1432 Carroll St Baltimore, MD 2.0 1.5 912 $1,900 $2.08 44d 1 1.01mi
2600 W Patapsco Ave Baltimore, MD 1.0–2.0 1.0 856 $1,309 $1.53 3d 24 1.02mi
2540 Frederick Ave Baltimore, MD 3.0 1.0 1075 $1,400 $1.30 24d 1 1.10mi
307 S Smallwood St Baltimore, MD 2.0 2.5 1400 $1,350 $0.96 44d 1 1.10mi
332 S Franklintown Rd Unit 2 Baltimore, MD 2.0 1.0 776 $795 $1.02 24d 1 1.11mi
2200 W Patapsco Ave Baltimore, MD 3.0 1.0 890 $1,569 $1.76 44d 1 1.14mi
1303 James St Baltimore, MD 2.0 1.5 1160 $1,350 $1.16 24d 1 1.15mi
1127 S Carey St Baltimore, MD 3.0 2.5 1340 $1,900 $1.42 5d 1 1.18mi
1101 S Carey St Baltimore, MD 2.0 2.0 1400 $1,200 $0.86 22d 1 1.19mi
1259 Washington Blvd Baltimore, MD 3.0 3.0 1232 $2,999 $2.43 5d 1 1.20mi
1708 Hall Ave Unit 2 Halethorpe, MD 2.0 1.0 845 $1,625 $1.92 12d 1 1.21mi
1262 Glyndon Ave Baltimore, MD 2.0 3.0 1258 $1,850 $1.47 24d 1 1.21mi
1243 Washington Blvd Baltimore, MD 3.0 2.0 1148 $1,950 $1.70 44d 1 1.22mi
1253 Sargeant St Baltimore, MD 2.0 1.5 1200 $1,695 $1.41 24d 1 1.22mi
110 S Catherine St Unit 1 Baltimore, MD 2.0 1.0 1330 $1,500 $1.13 44d 1 1.23mi
1205 Cleveland St Baltimore, MD 2.0 2.0 1232 $1,900 $1.54 44d 1 1.25mi
1215 James St Baltimore, MD 2.0 1.0 960 $1,500 $1.56 44d 1 1.26mi
305 S Calhoun St Baltimore, MD 2.0 1.0 1000 $1,300 $1.30 22d 1 1.27mi
1163 Washington Blvd Baltimore, MD 2.0 2.5 1012 $1,700 $1.68 13d 1 1.30mi
3130 Stafford St Baltimore, MD 3.0 1.0 1200 $1,500 $1.25 21d 1 1.30mi
1160 Washington Blvd Baltimore, MD 2.0 1.0 960 $1,575 $1.64 24d 1 1.31mi
1142 Sargeant St Baltimore, MD 3.0 2.0 1080 $1,601 $1.48 2d 1 1.34mi
1127 Sargeant St Baltimore, MD 2.0 1.5 1080 $1,275 $1.18 24d 1 1.34mi
2537 Hollins St Baltimore, MD 3.0 2.0 1200 $1,450 $1.21 24d 1 1.34mi
1132 Nanticoke St Baltimore, MD 2.0 2.5 1500 $1,875 $1.25 24d 1 1.35mi
2516 Hollins St Baltimore, MD 3.0 2.0 1100 $1,700 $1.55 44d 1 1.36mi
3392 Saint Benedict St Baltimore, MD 2.0 1.0 864 $1,450 $1.68 24d 1 1.37mi
1125 Wicomico St Baltimore, MD 3.0 3.0 1068 $1,955 $1.83 24d 1 1.37mi
2225 W Baltimore St Baltimore, MD 3.0 2.5 1200 $1,600 $1.33 24d 1 1.37mi
2232 W Baltimore St Baltimore, MD 3.0 1.0 1250 $1,875 $1.50 24d 1 1.39mi

Listing history 20 events

  1. 2026-06-18
    days on market $129,900 Active 42 DOM
  2. 2026-06-17
    days on market $129,900 Active 41 DOM
  3. 2026-06-16
    days on market $129,900 Active 40 DOM
  4. 2026-06-15
    days on market $129,900 Active 39 DOM
  5. 2026-06-13
    days on market $129,900 Active 37 DOM
  6. 2026-06-09
    days on market $129,900 Active 33 DOM
  7. 2026-06-08
    days on market $129,900 Active 32 DOM
  8. 2026-06-07
    days on market $129,900 Active 31 DOM
  9. 2026-06-04
    days on market $129,900 Active 28 DOM
  10. 2026-06-03
    days on market $129,900 Active 27 DOM
  11. 2026-06-02
    days on market $129,900 Active 26 DOM
  12. 2026-06-01
    days on market $129,900 Active 25 DOM
  13. 2026-05-31
    days on market $129,900 Active 24 DOM
  14. 2026-05-07
    listed $134,900 Active 1495-char remark
  15. 2026-02-02
    status Pending
  16. 2026-02-02
    historical
  17. 2025-12-05
    price $135,000
  18. 2025-10-21
    price $142,000
  19. 2025-08-12
    listed $149,900 Active
  20. 1986-10-06
    soldstatus $37,500

ⓘ 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
$1,258 · $105/mo
Projected year-2 tax
$1,337 · $111/mo
Expected delta
+$79/yr (+$7/mo · 6.3%)

ⓘ 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$19,764
− Mortgage interest
−$7,276
− Property taxes
−$1,258
− Insurance
−$650
− Repairs & maintenance
−$1,581
− Management
−$1,581
− Depreciation
−$3,779
Taxable income
$3,639
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$873
After-tax cash flow
$4,658/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)
32,977
Household income
$91,842
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
1463.0

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 0.63)
Race & ethnicity
White 55% Black 23% Hispanic / Latino 13% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1%
Common ancestry
Romanian 5% Lithuanian 2% Italian 2%
Foreign-born
10% · Canada, China
Languages at home
85% English-only · Spanish 9% Other Indo-European 1% Other Asian/Pacific 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
▼ -311.43%
Current HPI
284.338
Rent YoY
▼ -1.00%
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

+246.4% since first listed
8 events — show timeline
  • 2026-05-22 Price Changed $129,900 BRIGHT MLS
  • 2026-05-07 Listed $134,900 BRIGHT MLS
  • 2026-02-02 Pending BRIGHT MLS
  • 2026-02-02 Listing Removed BRIGHT MLS
  • 2025-12-05 Price Changed $135,000 BRIGHT MLS
  • 2025-10-21 Price Changed $142,000 BRIGHT MLS
  • 2025-08-12 Listed $149,900 BRIGHT MLS
  • 1986-10-06 Sold (Public Records) $37,500 Public Records

Property tax history

-3.0%/yr

Latest (2025): $1,258 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…