CashFlowRE
Sign in Sign up
2215 Searles Rd
D- Composite 39.94
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 +16.0/30.0
  • DSCR +4.9/10.0
  • Livability +4.2/5.0
  • 1% rule +3.9/10.0
  • ARV discount +3.6/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$229,900

2215 Searles Rd · Dundalk, MD 21222
3 bd · 1.0 ba · 1,024 sqft · Townhouse public records · 12 Days on market
Built 1953 1,680 sqft lot $225/sqft · 9% above area Est $212k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WELCOME to 2215 Searles Rd, a charming townhome located in the friendly Eastfield/Grange community of Dundalk. The home offers 3 bedrooms and 1 full bath, with fresh updates that make it truly move-in ready. STEP inside to find a bright, inviting interior with updated windows and recently painted in warm, neutral tones. The main living area features luxury vinyl plank flooring and recessed lighting, creating a clean, modern feel. The kitchen features new stainless steel appliances, recessed lighting, and LVP flooring—perfect for everyday living and entertaining. THE upper level updates include new 6 panel doors, ceiling fans in all 3 bedrooms for added comfort and LVP in the hallway and bath. OUTSIDE, enjoy a fully fenced rear yard with a patio, ideal for relaxing or hosting gatherings. The shed is equipped with electricity and for added convenience there’s even potential for a rear parking pad. LOCATED just minutes from I-95 and I-695, this home offers easy access to major commuting routes, as well as nearby marinas, parks, shopping, and dining. UPDATES: Flat roof 2019, windows 5 yrs, W/ D 2023, HVAC 2025, hot water heater 2025, refrigerator/stove/microwave 2026

Key facts

  • Built 1953
  • Listed 12 days

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 $230k.

Deal economics

  • At list price, monthly cash flow is $112 ($1k/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 $204k (11.1% below list).
  • Recommended offer: $204k (11.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 85/100 on livability (#16 in MD, #510 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: 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 soft (-0.1%/yr); 236 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; 1,511 units permitted in Baltimore County in 2024 (643 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($64k/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 $7k 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 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 30y 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 $90k; list at $230k implies a 155% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 57% 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 $204,335 (11.1% below list)

Questions for the listing agent

  1. Built in 1953 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.89%
Cap rate
6.88%
Cash-on-cash
2.09%
DSCR
1.09
GRM
9.4

CMA / ARV

ARV (median comp)
$211,646
List price
$229,900
Delta
8.62%
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
2328 Searles Rd 0.13mi 3/1.5 1,016 (-1%) 10mo $220,000 $217 83
7515 Holabird Ave 0.43mi 3/2.0 1,016 (-1%) 2mo $230,000 $226 72
1903 Ormand Rd 0.19mi 2/1.5 (-1) 896 (-12%) 0mo $160,000 $179 63
7928 Kavanagh Rd 0.55mi 4/2.0 (+1) 1,024 (0%) 3mo $256,000 $250 63
1649 Gray Haven Ct 0.75mi 3/1.0 1,008 (-2%) 3mo $255,000 $253 60
8028 Kavanagh 0.68mi 3/2.0 1,024 (0%) 6mo $167,000 $163 59
7829 Scholar Rd 0.35mi 3/2.0 1,152 (+12%) 2mo $252,500 $219 58
2711 Creston Rd 0.73mi 3/1.5 1,024 (0%) 10mo $199,000 $194 56
7545 Ives Ln 0.56mi 3/1.0 1,144 (+12%) 7mo $159,000 $139 49
1927 Codd Ave 0.66mi 3/1.0 1,144 (+12%) 8mo $190,000 $166 43
2857 Plainfield Rd 0.64mi 2/1.5 (-1) 1,121 (+10%) 9mo $170,000 $152 40
2744 Plainfield Rd 0.73mi 2/2.0 (-1) 896 (-12%) 3mo $190,000 $212 34

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
-16.2%
Equity multiple
0.44×
Total profit
$-36,125
Equity at exit
$34,279
10-year hold
IRR
-14.1%
Equity multiple
0.29×
Total profit
$-45,496
Equity at exit
$19,878

Cash invested: $64,372 (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 21222

Rents YoY
-0.1%
Active inventory
236
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,043 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$201 /mo · $2,409/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$429
Net cashflow
$112

Break-even live

Break-even rent $1,901
Max offer price $229,900
Occupancy floor 90%

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
$57,475
Closing costs
$6,897
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
1915 Merritt Blvd Dundalk, MD 3.0 2.0 1208 $2,500 $2.07 44d 1 0.17mi
7901 Stratman Rd Dundalk, MD 3.0 1.0 890 $1,647 $1.85 2d 1 0.46mi
7930 Kavanagh Rd Dundalk, MD 3.0 1.0 1024 $2,195 $2.14 44d 1 0.54mi
7917 Wise Ave Dundalk, MD 2.0 1.5 1500 $2,500 $1.67 24d 1 0.59mi
7962 Kavanagh Rd Dundalk, MD 3.0 2.0 1024 $1,947 $1.90 15d 1 0.60mi
7508 Ives Ln Dundalk, MD 2.0 1.0 896 $1,750 $1.95 44d 1 0.63mi
2020 Dineen Dr Dundalk, MD 3.0 1.5 1258 $1,850 $1.47 5d 1 0.63mi
414 Westfield Rd Dundalk, MD 3.0 1.0 1024 $2,300 $2.25 44d 1 0.67mi
2624 Liberty Pkwy Dundalk, MD 3.0 1.5 1110 $1,856 $1.67 44d 1 0.78mi
1930 Frames Rd Dundalk, MD 3.0 2.0 1152 $2,099 $1.82 5d 1 0.78mi
2976 Cornwall Rd Unit 1 Dundalk, MD 2.0 1.0 900 $1,590 $1.77 15d 1 0.82mi
2959 Liberty Pkwy Dundalk, MD 3.0 2.0 1479 $2,150 $1.45 44d 1 0.83mi
12 Leeway Dundalk, MD 3.0 1.0 1358 $1,750 $1.29 44d 1 0.87mi
7003 Dunmanway Dundalk, MD 1.0–2.0 1.0 772 $1,345 $1.74 2d 13 0.92mi
1955 Walnut Ave Dundalk, MD 3.0 1.0 950 $2,300 $2.42 44d 1 0.99mi
1925 Jasmine Rd Dundalk, MD 3.0 1.5 1024 $1,825 $1.78 11d 1 0.99mi
2032 Kelmore Rd Dundalk, MD 3.0 1.0 1024 $1,700 $1.66 44d 1 1.00mi
8146 Del Haven Rd Dundalk, MD 3.0 2.0 1424 $2,700 $1.90 16d 1 1.02mi
2025 Kelmore Rd Unit 1 Dundalk, MD 3.0 1.0 1024 $2,000 $1.95 44d 1 1.03mi
2004 Larkhall Rd Dundalk, MD 3.0 1.0 1024 $1,500 $1.46 44d 1 1.05mi
7718 Meath Rd Dundalk, MD 3.0 2.0 864 $2,200 $2.55 44d 1 1.11mi
849 Loalan Ave Dundalk, MD 3.0 1.5 1024 $1,850 $1.81 15d 1 1.13mi
3000 Wallford Dr Dundalk, MD 1.0–2.0 1.0 717 $1,330 $1.85 3d 35 1.14mi
3503 Sollers Point Rd Dundalk, MD 3.0 1.0 776 $1,850 $2.38 13d 1 1.15mi
1610 Melbourne Rd Dundalk, MD 1.0–2.0 1.0 664 $1,240 $1.87 13d 1 1.15mi
3413 Yardley Dr Dundalk, MD 4.0 2.0 1185 $2,400 $2.03 44d 1 1.20mi
3443 Dunhaven Rd Dundalk, MD 2.0 2.0 1016 $1,900 $1.87 5d 1 1.22mi
7484 Rabon Ave Dundalk, MD 3.0 1.5 1499 $2,000 $1.33 44d 1 1.22mi
3481 McShane Way Dundalk, MD 2.0 1.5 896 $2,150 $2.40 44d 1 1.25mi
8499 Lynch Rd Dundalk, MD 1.0–3.0 1.0–2.0 950 $2,202 $2.32 2d 32 1.25mi
1533 Leslie Rd Dundalk, MD 4.0 1.0 1270 $2,000 $1.57 44d 1 1.26mi
2125 Cameron Dr Dundalk, MD 1.0–2.0 1.0 697 $1,350 $1.94 44d 9 1.26mi
7520 Durwood Rd Dundalk, MD 3.0 1.0 1110 $2,100 $1.89 44d 1 1.29mi
266 Saint Helena Ave Dundalk, MD 3.0 1.0 1305 $1,900 $1.46 13d 1 1.33mi
3221 Wallford Dr Unit 3221 Dundalk, MD 3.0 1.0 1008 $1,750 $1.74 5d 1 1.33mi
3221 Wallford Dr Dundalk, MD 3.0 1.0 1008 $1,750 $1.74 4d 1 1.33mi
11 Seabright Ave Dundalk, MD 3.0 1.0 948 $1,874 $1.98 15d 1 1.35mi
7 Robinson Ave Dundalk, MD 3.0 2.0 1100 $2,600 $2.36 44d 1 1.36mi
8220 Cornwall Rd Dundalk, MD 3.0 2.0 1125 $1,775 $1.58 44d 1 1.40mi
3314 Wallford Dr Dundalk, MD 3.0 1.0 1258 $1,850 $1.47 15d 1 1.40mi

Listing history 10 events

  1. 2026-05-14
    status Pending 1193-char remark
    Show marketing remark (1193 chars)

    WELCOME to 2215 Searles Rd, a charming townhome located in the friendly Eastfield/Grange community of Dundalk. The home offers 3 bedrooms and 1 full bath, with fresh updates that make it truly move-in ready. STEP inside to find a bright, inviting interior with updated windows and recently painted in warm, neutral tones. The main living area features luxury vinyl plank flooring and recessed lighting, creating a clean, modern feel. The kitchen features new stainless steel appliances, recessed lighting, and LVP flooring—perfect for everyday living and entertaining. THE upper level updates include new 6 panel doors, ceiling fans in all 3 bedrooms for added comfort and LVP in the hallway and bath. OUTSIDE, enjoy a fully fenced rear yard with a patio, ideal for relaxing or hosting gatherings. The shed is equipped with electricity and for added convenience there’s even potential for a rear parking pad. LOCATED just minutes from I-95 and I-695, this home offers easy access to major commuting routes, as well as nearby marinas, parks, shopping, and dining. UPDATES: Flat roof 2019, windows 5 yrs, W/ D 2023, HVAC 2025, hot water heater 2025, refrigerator/stove/microwave 2026

  2. 2026-05-02
    listed $229,900 Active 1193-char remark
    Show marketing remark (1193 chars)

    WELCOME to 2215 Searles Rd, a charming townhome located in the friendly Eastfield/Grange community of Dundalk. The home offers 3 bedrooms and 1 full bath, with fresh updates that make it truly move-in ready. STEP inside to find a bright, inviting interior with updated windows and recently painted in warm, neutral tones. The main living area features luxury vinyl plank flooring and recessed lighting, creating a clean, modern feel. The kitchen features new stainless steel appliances, recessed lighting, and LVP flooring—perfect for everyday living and entertaining. THE upper level updates include new 6 panel doors, ceiling fans in all 3 bedrooms for added comfort and LVP in the hallway and bath. OUTSIDE, enjoy a fully fenced rear yard with a patio, ideal for relaxing or hosting gatherings. The shed is equipped with electricity and for added convenience there’s even potential for a rear parking pad. LOCATED just minutes from I-95 and I-695, this home offers easy access to major commuting routes, as well as nearby marinas, parks, shopping, and dining. UPDATES: Flat roof 2019, windows 5 yrs, W/ D 2023, HVAC 2025, hot water heater 2025, refrigerator/stove/microwave 2026

  3. 2026-04-10
    historical $229,900 1193-char remark
    Show marketing remark (1193 chars)

    WELCOME to 2215 Searles Rd, a charming townhome located in the friendly Eastfield/Grange community of Dundalk. The home offers 3 bedrooms and 1 full bath, with fresh updates that make it truly move-in ready. STEP inside to find a bright, inviting interior with updated windows and recently painted in warm, neutral tones. The main living area features luxury vinyl plank flooring and recessed lighting, creating a clean, modern feel. The kitchen features new stainless steel appliances, recessed lighting, and LVP flooring—perfect for everyday living and entertaining. THE upper level updates include new 6 panel doors, ceiling fans in all 3 bedrooms for added comfort and LVP in the hallway and bath. OUTSIDE, enjoy a fully fenced rear yard with a patio, ideal for relaxing or hosting gatherings. The shed is equipped with electricity and for added convenience there’s even potential for a rear parking pad. LOCATED just minutes from I-95 and I-695, this home offers easy access to major commuting routes, as well as nearby marinas, parks, shopping, and dining. UPDATES: Flat roof 2019, windows 5 yrs, W/ D 2023, HVAC 2025, hot water heater 2025, refrigerator/stove/microwave 2026

  4. 2021-10-15
    soldstatus $90,000
  5. 1996-12-30
    historical
  6. 1996-11-29
    soldstatus $55,000
  7. 1996-10-14
    historical
  8. 1996-10-02
    listed
  9. 1996-06-29
    listed
  10. 1980-12-16
    soldstatus $31,600

ⓘ 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
$2,409 · $201/mo
Projected year-2 tax
$2,457 · $205/mo
Expected delta
+$49/yr (+$4/mo · 2.0%)

ⓘ 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 8/10 Severe 7 d/yr ≥103°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 57% chance of damaging wind over 30 yrs
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$24,520
− Mortgage interest
−$12,878
− Property taxes
−$2,409
− Insurance
−$1,150
− Repairs & maintenance
−$1,962
− Management
−$1,962
− Depreciation
−$6,688
Taxable loss
−$2,527
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$607
After-tax cash flow
$1,952/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 — Dundalk

Score
85/100
State rank
#16
US rank
#510

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dundalk, MD
County
Baltimore County · 769,527 people
City population
59,407
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
59,407
Household income
$64,141
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
2566.0

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 0.60)
Race & ethnicity
White 59% Black 18% Hispanic / Latino 15% Two or more races 7% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 7% Lithuanian 1% Italian 1%
Foreign-born
9% · Canada
Languages at home
85% English-only · Spanish 11% Other Indo-European 2% Arabic 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
▼ -251.44%
Current HPI
228.4218
Rent YoY
▼ -0.09%
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

+627.5% since first listed
10 events — show timeline
  • 2026-05-14 Pending BRIGHT MLS
  • 2026-05-02 Listed $229,900 BRIGHT MLS
  • 2026-04-10 Coming Soon $229,900 BRIGHT MLS
  • 2021-10-15 Sold (Public Records) $90,000 Public Records
  • 1996-12-30 Delisted MRIS
  • 1996-11-29 Sold (Public Records) $55,000 Public Records
  • 1996-10-14 Delisted MRIS
  • 1996-10-02 Listed MRIS
  • 1996-06-29 Listed MRIS
  • 1980-12-16 Sold (Public Records) $31,600 Public Records

Property tax history

+2.2%/yr

Latest (2025): $2,409 · +19.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…