CashFlowRE
Sign in Sign up
8300 Ridgely Oak Rd
D- Composite 38.99
Why this score? — see what drove the D- 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 +13.4/30.0
  • ARV discount +5.5/15.0
  • Rent growth +4.2/5.0
  • DSCR +4.0/10.0
  • Livability +3.9/5.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$269,999

8300 Ridgely Oak Rd · Parkville, MD 21234
3 bd · 1.0 ba · 1,260 sqft · Townhouse public records · 6 Days on market
Built 1952 3,502 sqft lot Est $258k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

OUTSTANDING OPPORTUNITY TO OWN THIS 3 BEDROOM 1 BATH BRICK TOWNHOUSE AT WELL BELOW MARKET VALUE. ROOF UPDATED IN 2012, HVAC AND WATER HEATER REPLACED IN 2011. FENCED YARD WITH PARKING PAD.

Key facts

  • Built 1952
  • Listed 6 days

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Electric for cooling; Natural gas for heating and hot water
  • Home design: End of row townhouse; Entry facing not specified
  • Construction: Brick construction; Block foundation; Asphalt roof; Double-pane and bay/bow windows
  • Exterior features: Rear fencing; Landscaping; Patio(s); Porch(es); Shed

Interior

  • Kitchen: Gas range/oven; Refrigerator
  • Bedrooms: Three bedrooms on the upper level
  • Flooring: Wood floors
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (electric); Natural gas hot water
  • Interior features: Attic; Dining area; Window treatments; Wood floors; Traditional floor plan; Drywall walls and ceilings; Storm door(s)
  • Laundry & utility: Washer; Dryer

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/1.0-bath townhouse listed at $270k.

Deal economics

  • At list price, monthly cash flow is $7 ($85/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 $221k (18.0% below list).
  • Recommended offer: $221k (18.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#77 in MD, #2,839 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: schools F, crime F.
  • Baltimore County Public Schools (suburban): math 15% / reading 34% proficiency, ranked #11 of 24 in MD (top 46%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+6.7%/yr); 225 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,511 units permitted in Baltimore County in 2024 (643 in 5+ unit buildings).
  • This rent runs 32% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Baltimore County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y ago; this cycle's ask is 80% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $139k; list at $270k implies a 94% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — 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 $221,323 (18.0% below list)

Questions for the listing agent

  1. Built in 1952 — 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 F-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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.82%
Cap rate
6.32%
Cash-on-cash
0.11%
DSCR
1.00
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$258,300
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8334 Wyton Rd 0.38mi 3/1.5 1,275 (+1%) 1mo $270,000 $212 77
8301 Kendale Rd 0.14mi 3/1.5 1,408 (+12%) 1mo $280,000 $199 72
8307 Ridgely Oak Rd 0.03mi 2/1.5 (-1) 1,120 (-11%) 2mo $200,000 $179 71
1770 Weston Ave 0.27mi 3/1.5 1,396 (+11%) 2mo $239,000 $171 66
8319 Bon Air Rd 0.26mi 2/1.5 (-1) 1,120 (-11%) 1mo $245,000 $219 61
1621 Aberdeen Rd 0.38mi 3/2.0 1,116 (-11%) 1mo $342,500 $307 58
8546 Oakleigh Rd 0.51mi 2/1.5 (-1) 1,162 (-8%) 1mo $250,000 $215 56
8521 Water Oak Rd 0.43mi 2/1.0 (-1) 1,096 (-13%) 2mo $225,000 $205 52
1403 Dartmouth Ave 0.54mi 2/1.5 (-1) 1,120 (-11%) 1mo $187,000 $167 48
1308 Dalton Rd 0.64mi 2/1.5 (-1) 1,120 (-11%) 1mo $130,000 $116 44
8508 Drumwood Rd 0.65mi 3/2.0 1,440 (+14%) 2mo $390,000 $271 40
2113 Pitney Rd 0.74mi 3/1.5 1,440 (+14%) 1mo $270,000 $188 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 · 6.68% rent growth · sell at horizon

5-year hold
IRR
-12.4%
Equity multiple
0.54×
Total profit
$-34,846
Equity at exit
$40,258
10-year hold
IRR
1.2%
Equity multiple
1.10×
Total profit
$7,678
Equity at exit
$23,345

Cash invested: $75,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
27 Tenant-Leaning
State Maryland
27 Tenant-Leaning · D+14
County
— inherits STATE
City
— inherits STATE
Failure-to-pay is dismissed if cured before judgment; Baltimore has just-cause; strict deposit rules.

ZIP-level market 21234

Rents YoY
6.7%
Active inventory
225
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,213 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$213 /mo · $2,556/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$7

Break-even live

Break-even rent $2,204
Max offer price $269,999
Occupancy floor 95%

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
$67,500
Closing costs
$8,100
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
8340 Edgedale Rd Parkville, MD 3.0 2.0 1260 $2,400 $1.90 4d 1 0.09mi
1717 Northview Rd Parkville, MD 3.0 1.5 1260 $1,980 $1.57 4d 1 0.14mi
8402 Greenway Rd Towson, MD 3.0 1.0 708 $1,595 $2.25 2d 24 0.24mi
1809 Glen Ridge Rd Towson, MD 3.0 1.5 1640 $2,100 $1.28 43d 1 0.25mi
1745 Amuskai Rd Parkville, MD 2.0 2.0 1260 $1,975 $1.57 43d 1 0.29mi
1929 Edgewood Rd Unit 1929 Towson, MD 3.0 2.0 1700 $2,350 $1.38 10d 1 0.32mi
8525 Chestnut Oak Rd Parkville, MD 4.0 2.0 1178 $1,995 $1.69 43d 1 0.34mi
8339 Wyton Rd Towson, MD 4.0 2.0 1520 $2,534 $1.67 23d 1 0.35mi
1621 Thetford Rd Towson, MD 3.0 1.5 1080 $2,350 $2.18 43d 1 0.35mi
8451 Water Oak Rd Parkville, MD 3.0 2.0 1054 $1,950 $1.85 43d 1 0.37mi
1726 Redwood Ave Parkville, MD 4.0 2.0 1435 $2,250 $1.57 17d 1 0.37mi
1612 Hardwick Rd Towson, MD 4.0 2.0 1275 $2,450 $1.92 2d 1 0.38mi
8505 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,500 $1.58 17d 1 0.42mi
1714 Pin Oak Rd Parkville, MD 3.0 1.0 1534 $2,800 $1.83 4d 1 0.43mi
8533 Oak Rd Parkville, MD 3.0 2.0 1480 $2,100 $1.42 43d 1 0.45mi
8309 Pleasant Plains Rd Towson, MD 3.0 1.0 1350 $3,000 $2.22 43d 1 0.46mi
7906 Bon Air Rd Parkville, MD 3.0 1.0 912 $2,200 $2.41 43d 1 0.47mi
1644 Yakona Rd Towson, MD 3.0 2.0 1600 $2,500 $1.56 17d 1 0.48mi
8623 Willow Oak Rd Parkville, MD 3.0 2.0 1395 $2,700 $1.94 43d 1 0.51mi
1329 Taylor Ave Parkville, MD 2.0 1.0 1636 $1,599 $0.98 43d 1 0.53mi
8616 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,490 $1.58 14d 1 0.53mi
7605 Hillendale Rd Parkville, MD 2.0 1.0 1050 $1,255 $1.20 43d 1 0.54mi
1726 Yakona Rd Unit A Parkville, MD 3.0 1.0 1865 $1,400 $0.75 43d 1 0.55mi
8617 Oak Rd Parkville, MD 3.0 1.5 1208 $2,100 $1.74 4d 1 0.55mi
8650 Rock Oak Rd Parkville, MD 4.0 2.0 1800 $3,108 $1.73 43d 1 0.57mi
1376 Halstead Rd Parkville, MD 3.0 1.0 1440 $2,400 $1.67 23d 1 0.60mi
8130 Kirkwall Ct Towson, MD 3.0 1.5 1280 $2,625 $2.05 23d 1 0.62mi
1332 Deanwood Rd Parkville, MD 3.0 2.0 1046 $2,500 $2.39 44d 1 0.63mi
8309 Arbor Station Way Parkville, MD 1.0–2.0 1.0–1.5 846 $1,815 $2.15 1d 8 0.69mi
1870 Yakona Rd Parkville, MD 4.0 2.0 1080 $2,400 $2.22 43d 1 0.72mi
1274 E Joppa Rd Towson, MD 2.0 1.0–2.0 990 $2,873 $2.90 1d 18 0.75mi
8592 Quentin Ave Parkville, MD 3.0 1.5 1440 $2,100 $1.46 4d 1 0.77mi
8503 Kings Ridge Rd Parkville, MD 4.0 2.0 1200 $2,100 $1.75 4d 1 0.87mi
1127 Deanwood Rd Parkville, MD 3.0 2.0 1730 $2,350 $1.36 43d 1 0.88mi
7839 Birmingham Ave Parkville, MD 3.0 1.0 1136 $1,775 $1.56 43d 1 0.89mi
34 Dowling Cir Parkville, MD 1.0–2.0 1.0 874 $1,465 $1.68 1d 36 0.92mi
1610 Wentworth Ave Parkville, MD 3.0 1.0 1024 $1,900 $1.86 43d 1 0.92mi
1629 Wentworth Ave Parkville, MD 3.0 1.5 1152 $1,895 $1.64 43d 1 0.93mi
2528 Wendover Rd Unit a Parkville, MD 2.0 2.0 1704 $1,950 $1.14 43d 1 1.01mi
8768 Cimarron Cir Parkville, MD 4.0 1.5 1752 $2,395 $1.37 23d 1 1.02mi

Listing history 16 events

  1. 2026-06-18
    days on market $269,999 Active 6 DOM
  2. 2026-06-17
    days on market $269,999 Active 5 DOM
  3. 2026-06-16
    days on market $269,999 Active 4 DOM
  4. 2026-06-15
    days on market $269,999 Active 3 DOM
  5. 2026-06-13
    remarks 662-char remark
  6. 2026-06-02
    statusdays on market $269,999 Active 1 DOM
  7. 2026-06-01
    days on market $269,999 Coming Soon 10 DOM
  8. 2026-05-31
    days on market $269,999 Coming Soon 9 DOM
  9. 2026-05-22
    historical $269,999
  10. 2015-05-07
    soldstatus $139,000
  11. 2015-05-04
    soldstatus $139,000 189-char remark
    Show marketing remark (189 chars)

    OUTSTANDING OPPORTUNITY TO OWN THIS 3 BEDROOM 1 BATH BRICK TOWNHOUSE AT WELL BELOW MARKET VALUE. ROOF UPDATED IN 2012, HVAC AND WATER HEATER REPLACED IN 2011. FENCED YARD WITH PARKING PAD.

  12. 2015-05-04
    soldstatus $139,000 Sold 189-char remark
    Show marketing remark (189 chars)

    OUTSTANDING OPPORTUNITY TO OWN THIS 3 BEDROOM 1 BATH BRICK TOWNHOUSE AT WELL BELOW MARKET VALUE. ROOF UPDATED IN 2012, HVAC AND WATER HEATER REPLACED IN 2011. FENCED YARD WITH PARKING PAD.

  13. 2015-04-06
    status Contingent (No Kick Out) 189-char remark
    Show marketing remark (189 chars)

    OUTSTANDING OPPORTUNITY TO OWN THIS 3 BEDROOM 1 BATH BRICK TOWNHOUSE AT WELL BELOW MARKET VALUE. ROOF UPDATED IN 2012, HVAC AND WATER HEATER REPLACED IN 2011. FENCED YARD WITH PARKING PAD.

  14. 2015-04-06
    historical 189-char remark
    Show marketing remark (189 chars)

    OUTSTANDING OPPORTUNITY TO OWN THIS 3 BEDROOM 1 BATH BRICK TOWNHOUSE AT WELL BELOW MARKET VALUE. ROOF UPDATED IN 2012, HVAC AND WATER HEATER REPLACED IN 2011. FENCED YARD WITH PARKING PAD.

  15. 2014-09-19
    listed $149,900 Active 189-char remark
    Show marketing remark (189 chars)

    OUTSTANDING OPPORTUNITY TO OWN THIS 3 BEDROOM 1 BATH BRICK TOWNHOUSE AT WELL BELOW MARKET VALUE. ROOF UPDATED IN 2012, HVAC AND WATER HEATER REPLACED IN 2011. FENCED YARD WITH PARKING PAD.

  16. 2014-09-19
    listed $149,900 189-char remark
    Show marketing remark (189 chars)

    OUTSTANDING OPPORTUNITY TO OWN THIS 3 BEDROOM 1 BATH BRICK TOWNHOUSE AT WELL BELOW MARKET VALUE. ROOF UPDATED IN 2012, HVAC AND WATER HEATER REPLACED IN 2011. FENCED YARD WITH PARKING PAD.

ⓘ 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
$2,556 · $213/mo
Projected year-2 tax
$2,749 · $229/mo
Expected delta
+$194/yr (+$16/mo · 7.6%)

ⓘ 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 6/10 Major 7 d/yr ≥103°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 3 unhealthy d/yr today · 6 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
$26,559
− Mortgage interest
−$15,124
− Property taxes
−$2,556
− Insurance
−$1,350
− Repairs & maintenance
−$2,125
− Management
−$2,125
− Depreciation
−$7,855
Taxable loss
−$4,575
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,098
After-tax cash flow
$1,183/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 County Public Schools
NCES district ID
2400120
Math proficiency
15% ▼ -16.00%
Reading proficiency
34% ▼ -5.00%
Median HH income
$66,746
Composite
23.17/100
National rank
#7948
State rank
#11 of 24 in MD

Livability — Parkville

Score
77/100
State rank
#77
US rank
#2839

Category grades

Amenities A- Commute A+ Cost of living B Crime F Employment B+ Housing A+ Health & safety A+ User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Parkville, MD
County
Baltimore County · 769,527 people
City population
66,334
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)
885,518 people
By 2030
909,272 · +2.7%
By 2040
951,547 · +7.5%
By 2050
990,955 · +11.9%
By 2075
1,086,411 · +22.7%
By 2100
1,135,078 · +28.2%

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
Strong D (+24.5) · D 61.0% · R 36.5% · Other 2.5%
2008→2024 swing
+9.9pp toward D · 2008: 14.6pp · 2024: 24.5pp
All cycles
2024: D+24.5 2020: D+27.0 2016: D+17.4 2012: D+16.4 2008: D+14.6

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

+80.1% since first listed
8 events — show timeline
  • 2026-05-22 Coming Soon $269,999 BRIGHT MLS
  • 2015-05-07 Sold (Public Records) $139,000 Public Records
  • 2015-05-04 Sold (MLS) $139,000 MRIS
  • 2015-05-04 Sold (MLS) $139,000 BRIGHT MLS
  • 2015-04-06 Pending MRIS
  • 2015-04-06 Listing Removed BRIGHT MLS
  • 2014-09-19 Listed $149,900 MRIS
  • 2014-09-19 Listed $149,900 BRIGHT MLS

Property tax history

+3.6%/yr

Latest (2025): $2,556 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…