CashFlowRE
Sign in Sign up
622 Allendale St
C+ Composite 60.57
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 +24.0/30.0
  • ARV discount +11.6/15.0
  • DSCR +7.7/10.0
  • 1% rule +6.1/10.0
  • Rent growth +3.8/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$185,000

622 Allendale St · Baltimore, MD 21229
4 bd · 2.0 ba · 1,360 sqft · Townhouse public records · 326 Days on market
Built 1927 1,360 sqft lot $136/sqft · 9% below area Est $203k · 9% under

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

Listing remarks MLS

This charming colonial townhouse, is full of character and modern upgrades. Featuring 4 spacious bedrooms and 2 full bathrooms, this home offers ample space for comfortable living. Step inside to find gleaming hardwood floors throughout, an updated kitchen with modern appliances, and built-in doors in the living room/family room that add a touch of elegance. Enjoy your morning coffee on the covered front porch and take advantage of plenty of parking. Conveniently located with easy access to I-695 and I-95, this home is perfect for commuters. Don't miss out on this treasure that combines cosmetic charm with essential utility upgrades.

Key facts

  • Covered front porch
  • Easy access to i-95
  • Easy access to i-695

Tags

HARDWOOD FLOORSUPDATED KITCHENCOVERED FRONT PORCHPLENTY OF PARKINGEASY ACCESS TO I-695EASY ACCESS TO I-95

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 4-bed/2.0-bath townhouse listed at $185k.

Deal economics

  • At list price, monthly cash flow is $363 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.

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: Wildwood Elementary/Middle (math 0% / reading 7%, grade F, #818 of 860 statewide, top 95%, 793 students, 84% 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 30% at this address vs 12% district-wide (+19 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 (+5.4%/yr); 256 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); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $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 + 5.4% rent growth), your $52k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 326 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 16y ago; this cycle's ask has dropped $60k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $148k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 23% 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 $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 326 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.11%
Cap rate
8.65%
Cash-on-cash
8.40%
DSCR
1.37
GRM
7.5

CMA / ARV

ARV (median comp)
$203,395
List price
$185,000
Delta
-9.04%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3707 Colborne Rd 0.19mi 3/2.0 (-1) 1,400 (+3%) 1mo $220,000 $157 80
517 N Edgewood St 0.22mi 4/2.5 1,430 (+5%) 2mo $90,000 $63 78
509 Normandy Ave 0.20mi 4/2.5 1,458 (+7%) 1mo $212,000 $145 75
1000 Mount Holly St 0.28mi 3/1.5 (-1) 1,290 (-5%) 1mo $93,000 $72 71
300 Denison St 0.35mi 3/2.0 (-1) 1,260 (-7%) 2mo $205,000 $163 65
3821 Stokes Dr 0.39mi 3/2.0 (-1) 1,254 (-8%) 1mo $145,000 $116 63
733 Lyndhurst St 0.16mi 3/1.5 (-1) 1,550 (+14%) 2mo $85,000 $55 61
1007 Wildwood Pkwy 0.37mi 3/1.0 (-1) 1,216 (-11%) 2mo $111,100 $91 55
3806 Rokeby Rd 0.34mi 3/1.0 (-1) 1,160 (-15%) 2mo $120,000 $103 49
1226 N Augusta Ave 0.53mi 3/2.0 (-1) 1,536 (+13%) 0mo $212,000 $138 48
537 Longwood St 0.71mi 4/2.0 1,176 (-14%) 0mo $60,000 $51 44
3224 Belmont Ave 0.66mi 3/1.5 (-1) 1,178 (-13%) 1mo $77,000 $65 39

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 · 5.38% rent growth · sell at horizon

5-year hold
IRR
-0.9%
Equity multiple
0.96×
Total profit
$-1,823
Equity at exit
$27,584
10-year hold
IRR
11.1%
Equity multiple
1.96×
Total profit
$49,913
Equity at exit
$15,995

Cash invested: $51,800 (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 21229

Rents YoY
5.4%
Active inventory
256
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,052 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$211 /mo · $2,531/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$363

Break-even live

Break-even rent $1,593
Max offer price $185,000
Occupancy floor 77%

Sensitivity live

Price -10% $468 -5% $415 +0% $363 +5% $310 +10% $258
Rent -10% $201 -5% $282 +0% $363 +5% $444 +10% $525
Rate -1.0pp $456 -0.5pp $410 base $363 +0.5pp $315 +1.0pp $266

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
$46,250
Closing costs
$5,550
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
3712 Gelston Dr Baltimore, MD 3.0 2.0 1250 $2,500 $2.00 25d 1 0.06mi
623 N Grantley St Baltimore, MD 4.0 2.0 1250 $2,000 $1.60 25d 1 0.10mi
730 Linnard St Unit 1 Baltimore, MD 4.0 1.0 1360 $1,750 $1.29 25d 1 0.18mi
3507 Edmondson Ave Baltimore, MD 4.0 2.0 1428 $2,300 $1.61 45d 1 0.19mi
4020 Gelston Dr Baltimore, MD 3.0 2.0 1270 $1,875 $1.48 45d 1 0.23mi
409 Normandy Ave Baltimore, MD 4.0 1.0 1640 $1,500 $0.91 25d 1 0.24mi
787 N Grantley St Baltimore, MD 3.0 1.0 1116 $1,575 $1.41 25d 1 0.25mi
780 Linnard St Baltimore, MD 3.0 2.0 1224 $1,590 $1.30 45d 1 0.27mi
798 N Grantley St Baltimore, MD 3.0 2.0 1360 $2,295 $1.69 25d 1 0.27mi
405 N Edgewood St Baltimore, MD 4.0 2.0 1408 $2,750 $1.95 0d 1 0.28mi
3607 W Lexington St Baltimore, MD 3.0 2.0 1050 $1,895 $1.80 6d 1 0.34mi
202 N Edgewood St Baltimore, MD 3.0 2.0 1710 $2,250 $1.32 25d 1 0.35mi
4103 Mountwood Rd Baltimore, MD 3.0 2.0 1030 $1,700 $1.65 45d 1 0.48mi
4113 Mountwood Rd Baltimore, MD 3.0 1.0 1520 $1,795 $1.18 45d 1 0.50mi
1216 N Augusta Ave Baltimore, MD 3.0 1.0 1024 $1,550 $1.51 25d 1 0.50mi
917 Kevin Rd Baltimore, MD 3.0 2.0 1151 $1,795 $1.56 3d 1 0.53mi
41 N Kossuth St Baltimore, MD 3.0 2.0 1216 $1,800 $1.48 25d 1 0.55mi
715 N Rosedale St Baltimore, MD 5.0 3.0 1542 $2,550 $1.65 45d 1 0.59mi
3238 Westmont Ave Baltimore, MD 3.0 1.0 1280 $1,600 $1.25 45d 1 0.60mi
3015 Rayner Ave Baltimore, MD 3.0 1.0 1152 $1,350 $1.17 45d 1 0.63mi
3336 W Caton Ave Baltimore, MD 3.0 2.0 1236 $1,625 $1.31 25d 1 0.68mi
2922 Edmondson Ave Baltimore, MD 3.0 2.0 1620 $1,900 $1.17 45d 1 0.72mi
117 Collins Ave Baltimore, MD 3.0 3.0 1617 $2,350 $1.45 45d 1 0.75mi
111 Upmanor Rd Baltimore, MD 3.0 1.5 1224 $2,163 $1.77 45d 1 0.76mi
3309 Brighton St Baltimore, MD 3.0 1.0 1134 $1,700 $1.50 45d 1 0.76mi
4018 Massachusetts Ave Baltimore, MD 3.0 1.0 1050 $1,400 $1.33 25d 1 0.82mi
1513 N Ellamont St Baltimore, MD 3.0 1.0 1700 $1,700 $1.00 25d 1 0.82mi
212 S Loudon Ave Baltimore, MD 3.0 1.5 1310 $1,550 $1.18 45d 1 0.84mi
3127 Baker St Baltimore, MD 3.0 1.0 1000 $1,300 $1.30 45d 1 0.87mi
2815 W Mulberry St Baltimore, MD 4.0 2.0 1040 $2,050 $1.97 45d 1 0.88mi
1530 N Rosedale St Baltimore, MD 3.0 2.0 1641 $1,795 $1.09 0d 1 0.88mi
2806 Riggs Ave Baltimore, MD 3.0 2.5 1412 $1,900 $1.35 5d 1 0.90mi
2744 W Mosher St Baltimore, MD 4.0 2.0 1412 $2,100 $1.49 25d 1 0.91mi
1402 Poplar Grove St Baltimore, MD 4.0 1.5 1540 $800 $0.52 45d 1 0.93mi
2732 Riggs Ave Baltimore, MD 3.0 1.0 1730 $1,700 $0.98 0d 1 0.95mi
2728 Winchester St Baltimore, MD 3.0 1.5 1260 $1,800 $1.43 5d 1 0.99mi
304 Collins Ave Unit 2 Baltimore, MD 3.0 1.0 1016 $2,100 $2.07 45d 1 1.00mi
2636 Lauretta Ave Baltimore, MD 3.0 2.5 1232 $1,900 $1.54 45d 1 1.00mi
2609 Lauretta Ave Baltimore, MD 3.0 1.0 1286 $1,675 $1.30 25d 1 1.04mi
2800 Presstman St Baltimore, MD 3.0 2.5 1460 $1,799 $1.23 25d 1 1.06mi

Listing history 39 events

  1. 2026-06-21
    days on market $185,000 Active 326 DOM
  2. 2026-06-18
    days on market $185,000 Active 323 DOM
  3. 2026-06-17
    days on market $185,000 Active 322 DOM
  4. 2026-06-16
    days on market $185,000 Active 321 DOM
  5. 2026-06-15
    days on market $185,000 Active 320 DOM
  6. 2026-06-13
    days on market $185,000 Active 318 DOM
  7. 2026-06-09
    days on market $185,000 Active 314 DOM
  8. 2026-06-08
    days on market $185,000 Active 313 DOM
  9. 2026-06-07
    days on market $185,000 Active 312 DOM
  10. 2026-06-04
    days on market $185,000 Active 309 DOM
  11. 2026-06-03
    days on market $185,000 Active 308 DOM
  12. 2026-06-02
    days on market $185,000 Active 307 DOM
  13. 2026-06-01
    days on market $185,000 Active 306 DOM
  14. 2026-05-31
    days on market $185,000 Active 305 DOM
  15. 2025-12-11
    price $185,000 641-char remark
    Show marketing remark (641 chars)

    This charming colonial townhouse, is full of character and modern upgrades. Featuring 4 spacious bedrooms and 2 full bathrooms, this home offers ample space for comfortable living. Step inside to find gleaming hardwood floors throughout, an updated kitchen with modern appliances, and built-in doors in the living room/family room that add a touch of elegance. Enjoy your morning coffee on the covered front porch and take advantage of plenty of parking. Conveniently located with easy access to I-695 and I-95, this home is perfect for commuters. Don't miss out on this treasure that combines cosmetic charm with essential utility upgrades.

  16. 2025-11-19
    price $205,000 641-char remark
    Show marketing remark (641 chars)

    This charming colonial townhouse, is full of character and modern upgrades. Featuring 4 spacious bedrooms and 2 full bathrooms, this home offers ample space for comfortable living. Step inside to find gleaming hardwood floors throughout, an updated kitchen with modern appliances, and built-in doors in the living room/family room that add a touch of elegance. Enjoy your morning coffee on the covered front porch and take advantage of plenty of parking. Conveniently located with easy access to I-695 and I-95, this home is perfect for commuters. Don't miss out on this treasure that combines cosmetic charm with essential utility upgrades.

  17. 2025-10-09
    price $215,000 641-char remark
    Show marketing remark (641 chars)

    This charming colonial townhouse, is full of character and modern upgrades. Featuring 4 spacious bedrooms and 2 full bathrooms, this home offers ample space for comfortable living. Step inside to find gleaming hardwood floors throughout, an updated kitchen with modern appliances, and built-in doors in the living room/family room that add a touch of elegance. Enjoy your morning coffee on the covered front porch and take advantage of plenty of parking. Conveniently located with easy access to I-695 and I-95, this home is perfect for commuters. Don't miss out on this treasure that combines cosmetic charm with essential utility upgrades.

  18. 2025-09-12
    price $240,000 641-char remark
    Show marketing remark (641 chars)

    This charming colonial townhouse, is full of character and modern upgrades. Featuring 4 spacious bedrooms and 2 full bathrooms, this home offers ample space for comfortable living. Step inside to find gleaming hardwood floors throughout, an updated kitchen with modern appliances, and built-in doors in the living room/family room that add a touch of elegance. Enjoy your morning coffee on the covered front porch and take advantage of plenty of parking. Conveniently located with easy access to I-695 and I-95, this home is perfect for commuters. Don't miss out on this treasure that combines cosmetic charm with essential utility upgrades.

  19. 2025-08-20
    status Active 641-char remark
    Show marketing remark (641 chars)

    This charming colonial townhouse, is full of character and modern upgrades. Featuring 4 spacious bedrooms and 2 full bathrooms, this home offers ample space for comfortable living. Step inside to find gleaming hardwood floors throughout, an updated kitchen with modern appliances, and built-in doors in the living room/family room that add a touch of elegance. Enjoy your morning coffee on the covered front porch and take advantage of plenty of parking. Conveniently located with easy access to I-695 and I-95, this home is perfect for commuters. Don't miss out on this treasure that combines cosmetic charm with essential utility upgrades.

  20. 2025-05-22
    historical 641-char remark
    Show marketing remark (641 chars)

    This charming colonial townhouse, is full of character and modern upgrades. Featuring 4 spacious bedrooms and 2 full bathrooms, this home offers ample space for comfortable living. Step inside to find gleaming hardwood floors throughout, an updated kitchen with modern appliances, and built-in doors in the living room/family room that add a touch of elegance. Enjoy your morning coffee on the covered front porch and take advantage of plenty of parking. Conveniently located with easy access to I-695 and I-95, this home is perfect for commuters. Don't miss out on this treasure that combines cosmetic charm with essential utility upgrades.

  21. 2025-05-01
    listed $245,000 Active 641-char remark
    Show marketing remark (641 chars)

    This charming colonial townhouse, is full of character and modern upgrades. Featuring 4 spacious bedrooms and 2 full bathrooms, this home offers ample space for comfortable living. Step inside to find gleaming hardwood floors throughout, an updated kitchen with modern appliances, and built-in doors in the living room/family room that add a touch of elegance. Enjoy your morning coffee on the covered front porch and take advantage of plenty of parking. Conveniently located with easy access to I-695 and I-95, this home is perfect for commuters. Don't miss out on this treasure that combines cosmetic charm with essential utility upgrades.

  22. 2022-11-23
    soldstatus $148,000
  23. 2022-07-27
    soldstatus $148,000 Closed 382-char remark
    Show marketing remark (382 chars)

    Buyer Could Not Preform! Back On The Market. Charming colonial full of character. It offers a covered front porch, gleaming hardwood floors, new kitchen appliances, and built-in living room / family room doors. The house offers utilities upgrades, along with all the cosmetic charm. This treasure is located on a quite block with plenty of parking, easy access to I- 695, and I-95.

  24. 2022-06-02
    status Pending 382-char remark
    Show marketing remark (382 chars)

    Buyer Could Not Preform! Back On The Market. Charming colonial full of character. It offers a covered front porch, gleaming hardwood floors, new kitchen appliances, and built-in living room / family room doors. The house offers utilities upgrades, along with all the cosmetic charm. This treasure is located on a quite block with plenty of parking, easy access to I- 695, and I-95.

  25. 2022-05-20
    status Active 382-char remark
    Show marketing remark (382 chars)

    Buyer Could Not Preform! Back On The Market. Charming colonial full of character. It offers a covered front porch, gleaming hardwood floors, new kitchen appliances, and built-in living room / family room doors. The house offers utilities upgrades, along with all the cosmetic charm. This treasure is located on a quite block with plenty of parking, easy access to I- 695, and I-95.

  26. 2022-05-12
    status Pending 382-char remark
    Show marketing remark (382 chars)

    Buyer Could Not Preform! Back On The Market. Charming colonial full of character. It offers a covered front porch, gleaming hardwood floors, new kitchen appliances, and built-in living room / family room doors. The house offers utilities upgrades, along with all the cosmetic charm. This treasure is located on a quite block with plenty of parking, easy access to I- 695, and I-95.

  27. 2022-05-02
    status Active 382-char remark
    Show marketing remark (382 chars)

    Buyer Could Not Preform! Back On The Market. Charming colonial full of character. It offers a covered front porch, gleaming hardwood floors, new kitchen appliances, and built-in living room / family room doors. The house offers utilities upgrades, along with all the cosmetic charm. This treasure is located on a quite block with plenty of parking, easy access to I- 695, and I-95.

  28. 2022-03-20
    status Pending 382-char remark
    Show marketing remark (382 chars)

    Buyer Could Not Preform! Back On The Market. Charming colonial full of character. It offers a covered front porch, gleaming hardwood floors, new kitchen appliances, and built-in living room / family room doors. The house offers utilities upgrades, along with all the cosmetic charm. This treasure is located on a quite block with plenty of parking, easy access to I- 695, and I-95.

  29. 2022-03-09
    listed $149,999 Active 382-char remark
    Show marketing remark (382 chars)

    Buyer Could Not Preform! Back On The Market. Charming colonial full of character. It offers a covered front porch, gleaming hardwood floors, new kitchen appliances, and built-in living room / family room doors. The house offers utilities upgrades, along with all the cosmetic charm. This treasure is located on a quite block with plenty of parking, easy access to I- 695, and I-95.

  30. 2021-06-01
    historical
  31. 2021-05-31
    listed $160,000 Active
  32. 2019-08-05
    soldstatus $75,500
  33. 2011-01-07
    soldstatus $20,000 Sold
  34. 2011-01-07
    soldstatus $20,000
  35. 2010-12-10
    price $20,000
  36. 2010-12-10
    historical
  37. 2010-11-10
    listed $29,900 Active
  38. 2010-11-10
    listed $20,000
  39. 2005-03-07
    soldstatus $84,000

ⓘ 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
$2,531 · $211/mo
Projected year-2 tax
$2,531 · $211/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 7/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 23% 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
$24,622
− Mortgage interest
−$10,363
− Property taxes
−$2,531
− Insurance
−$925
− Repairs & maintenance
−$1,970
− Management
−$1,970
− Depreciation
−$5,382
Taxable income
$1,482
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$356
After-tax cash flow
$3,998/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)
46,679
Household income
$60,047
Rent vs Own
43.1% rent · 56.9% own
Severe rent burden
2776.0

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 (73%)
Race & ethnicity
Black 73% White 15% Hispanic / Latino 6% Two or more races 4% Asian 3%
Hispanic origin (detail)
Common ancestry
Lithuanian 1% Romanian 1% Serbian 1%
Foreign-born
5% · Canada, Philippines
Languages at home
91% English-only · Spanish 4% Other Indo-European 2% 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
▼ -259.07%
Current HPI
226.896
Rent YoY
▲ 5.38%
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

+120.2% since first listed
25 events — show timeline
  • 2025-12-11 Price Changed $185,000 BRIGHT MLS
  • 2025-11-19 Price Changed $205,000 BRIGHT MLS
  • 2025-10-09 Price Changed $215,000 BRIGHT MLS
  • 2025-09-12 Price Changed $240,000 BRIGHT MLS
  • 2025-08-20 Relisted BRIGHT MLS
  • 2025-05-22 Listing Removed BRIGHT MLS
  • 2025-05-01 Listed $245,000 BRIGHT MLS
  • 2022-11-23 Sold (Public Records) $148,000 Public Records
  • 2022-07-27 Sold (MLS) $148,000 BRIGHT MLS
  • 2022-06-02 Pending BRIGHT MLS
  • 2022-05-20 Relisted BRIGHT MLS
  • 2022-05-12 Pending BRIGHT MLS
  • 2022-05-02 Relisted BRIGHT MLS
  • 2022-03-20 Pending BRIGHT MLS
  • 2022-03-09 Listed $149,999 BRIGHT MLS
  • 2021-06-01 Listing Removed BRIGHT MLS
  • 2021-05-31 Listed $160,000 BRIGHT MLS
  • 2019-08-05 Sold (Public Records) $75,500 Public Records
  • 2011-01-07 Sold (MLS) $20,000 BRIGHT MLS
  • 2011-01-07 Sold (MLS) $20,000 MRIS
  • 2010-12-10 Price Changed $20,000 MRIS
  • 2010-12-10 Listing Removed BRIGHT MLS
  • 2010-11-10 Listed $29,900 MRIS
  • 2010-11-10 Listed $20,000 BRIGHT MLS
  • 2005-03-07 Sold (Public Records) $84,000 Public Records

Property tax history

+2.0%/yr

Latest (2025): $2,531 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…