CashFlowRE
Sign in Sign up
1715 Redwood Ave
C+ Composite 61.33
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 +5.4/10.0
  • Rent growth +4.2/5.0
  • Livability +3.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$215,000

1715 Redwood Ave · Parkville, MD 21234
3 bd · 1.5 ba · 1,260 sqft · Townhouse public records · 6 Days on market
Built 1952 1,674 sqft lot Est $258k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

WELCOME HOME! Spacious and inviting 3 bedroom home in Baltimore County! Wood floors, an updated bathroom and finished basement provide an ideal setting to call HOME. The kitchen features ample cabinet space for plenty of storage. Enjoy a fully fenced yard out back as well as a convenient patio, perfect for a firepit and seating area. The first floor of the home has lovely windows that allow tons of natural light to flow through the space. Newer roof and other systems in the house. Conveniently located near shopping, restaurants, parks and 695.

Key facts

  • Natural light
  • Finished basement
  • Ample cabinet space

Tags

UPDATED BATHROOMFINISHED BASEMENTAMPLE CABINET SPACEFULLY FENCED YARDCONVENIENT PATIONATURAL LIGHT

Property features AI

Finance

  • Other: Total below-grade area 504; Above-grade finished area 1,008; Below-grade finished area 252 and unfinished area 252
  • Financial info: Annual ground rent noted in income/expense list; Improvement assessed value listed; Land assessed value listed

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse
  • Construction: Brick construction; Block foundation; Built year per assessor
  • Exterior features: Above-grade and below-grade structures; Ground rent exists (annual payment of $96); Directions: Oakleigh to Redwood; Located outside city limits

Interior

  • Bedrooms: Three bedrooms on the first upper level
  • Bathrooms: One full bathroom (all upper levels); One half bathroom (lower level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (electric); Natural gas hot water
  • Interior features: Ramp to main level; Basement present (other type)

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 $215k.

Deal economics

  • At list price, monthly cash flow is $315 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Cap rate 8.1% vs local median 5.3% in Parkville — 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 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 at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 6.7% rent growth), your $60k 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.
  • 3 sale attempts since 31y 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 $85k; list at $215k implies a 153% 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→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $215,000

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. 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
1.04%
Cap rate
8.05%
Cash-on-cash
6.28%
DSCR
1.28
GRM
8.0

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
8546 Oakleigh Rd 0.17mi 2/1.5 (-1) 1,162 (-8%) 1mo $250,000 $215 73
1770 Weston Ave 0.16mi 3/1.5 1,396 (+11%) 2mo $239,000 $171 73
8334 Wyton Rd 0.60mi 3/1.5 1,275 (+1%) 1mo $270,000 $212 69
8301 Kendale Rd 0.28mi 3/1.5 1,408 (+12%) 1mo $280,000 $199 67
8619 Oak Rd 0.22mi 3/1.5 1,408 (+12%) 5mo $225,000 $160 66
8521 Water Oak Rd 0.10mi 2/1.0 (-1) 1,096 (-13%) 2mo $225,000 $205 65
8319 Bon Air Rd 0.25mi 2/1.5 (-1) 1,120 (-11%) 1mo $245,000 $219 64
8307 Ridgely Oak Rd 0.32mi 2/1.5 (-1) 1,120 (-11%) 2mo $200,000 $179 60
8320 Hillendale Rd 0.35mi 2/1.0 (-1) 1,120 (-11%) 2mo $242,000 $216 56
1870 Yakona Rd 0.38mi 3/1.5 1,080 (-14%) 5mo $195,000 $181 54
1621 Aberdeen Rd 0.59mi 3/2.0 1,116 (-11%) 1mo $342,500 $307 50
2113 Pitney Rd 0.65mi 3/1.5 1,440 (+14%) 1mo $270,000 $188 45

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
-2.6%
Equity multiple
0.90×
Total profit
$-6,186
Equity at exit
$32,057
10-year hold
IRR
10.7%
Equity multiple
1.97×
Total profit
$58,457
Equity at exit
$18,589

Cash invested: $60,200 (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
8.0×

Monthly cashflow live

Estimated rent
$2,233 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$232 /mo · $2,785/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$469
Net cashflow
$315

Break-even live

Break-even rent $1,834
Max offer price $215,000
Occupancy floor 81%

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
$53,750
Closing costs
$6,450
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
1726 Redwood Ave Parkville, MD 4.0 2.0 1435 $2,250 $1.57 18d 1 0.02mi
1745 Amuskai Rd Parkville, MD 2.0 2.0 1260 $1,975 $1.57 43d 1 0.07mi
8451 Water Oak Rd Parkville, MD 3.0 2.0 1054 $1,950 $1.85 43d 1 0.09mi
8533 Oak Rd Parkville, MD 3.0 2.0 1480 $2,100 $1.42 43d 1 0.10mi
1714 Pin Oak Rd Parkville, MD 3.0 1.0 1534 $2,800 $1.83 5d 1 0.11mi
8525 Chestnut Oak Rd Parkville, MD 4.0 2.0 1178 $1,995 $1.69 43d 1 0.13mi
8623 Willow Oak Rd Parkville, MD 3.0 2.0 1395 $2,700 $1.94 43d 1 0.20mi
8617 Oak Rd Parkville, MD 3.0 1.5 1208 $2,100 $1.74 5d 1 0.20mi
8650 Rock Oak Rd Parkville, MD 4.0 2.0 1800 $3,108 $1.73 43d 1 0.24mi
8340 Edgedale Rd Parkville, MD 3.0 2.0 1260 $2,400 $1.90 5d 1 0.26mi
1726 Yakona Rd Unit A Parkville, MD 3.0 1.0 1865 $1,400 $0.75 43d 1 0.26mi
1717 Northview Rd Parkville, MD 3.0 1.5 1260 $1,980 $1.57 5d 1 0.28mi
1870 Yakona Rd Parkville, MD 4.0 2.0 1080 $2,400 $2.22 43d 1 0.37mi
1644 Yakona Rd Towson, MD 3.0 2.0 1600 $2,500 $1.56 18d 1 0.37mi
8592 Quentin Ave Parkville, MD 3.0 1.5 1440 $2,100 $1.46 5d 1 0.44mi
8505 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,500 $1.58 18d 1 0.49mi
8616 Pleasant Plains Rd Towson, MD 3.0 2.0 1580 $2,490 $1.58 15d 1 0.49mi
8402 Greenway Rd Towson, MD 3.0 1.0 708 $1,595 $2.25 2d 24 0.50mi
1621 Thetford Rd Towson, MD 3.0 1.5 1080 $2,350 $2.18 43d 1 0.50mi
1612 Hardwick Rd Towson, MD 4.0 2.0 1275 $2,450 $1.92 2d 1 0.54mi
8339 Wyton Rd Towson, MD 4.0 2.0 1520 $2,534 $1.67 24d 1 0.58mi
1809 Glen Ridge Rd Towson, MD 3.0 1.5 1640 $2,100 $1.28 43d 1 0.59mi
1929 Edgewood Rd Unit 1929 Towson, MD 3.0 2.0 1700 $2,350 $1.38 11d 1 0.66mi
8309 Pleasant Plains Rd Towson, MD 3.0 1.0 1350 $3,000 $2.22 43d 1 0.67mi
8309 Arbor Station Way Parkville, MD 1.0–2.0 1.0–1.5 846 $1,815 $2.15 2d 8 0.68mi
7906 Bon Air Rd Parkville, MD 3.0 1.0 912 $2,200 $2.41 43d 1 0.73mi
8768 Cimarron Cir Parkville, MD 4.0 1.5 1752 $2,395 $1.37 24d 1 0.74mi
8503 Kings Ridge Rd Parkville, MD 4.0 2.0 1200 $2,100 $1.75 5d 1 0.77mi
1274 E Joppa Rd Towson, MD 2.0 1.0–2.0 990 $2,873 $2.90 2d 18 0.82mi
7605 Hillendale Rd Parkville, MD 2.0 1.0 1050 $1,255 $1.20 43d 1 0.86mi
1329 Taylor Ave Parkville, MD 2.0 1.0 1636 $1,599 $0.98 43d 1 0.88mi
8130 Kirkwall Ct Towson, MD 3.0 1.5 1280 $2,625 $2.05 24d 1 0.90mi
1376 Halstead Rd Parkville, MD 3.0 1.0 1440 $2,400 $1.67 24d 1 0.92mi
7839 Birmingham Ave Parkville, MD 3.0 1.0 1136 $1,775 $1.56 43d 1 0.96mi
1332 Deanwood Rd Parkville, MD 3.0 2.0 1046 $2,500 $2.39 44d 1 0.96mi
8417 Nunley Dr Parkville, MD 1.0–3.0 1.0–2.0 812 $2,120 $2.61 24d 1 1.01mi
23 Roger Valley Ct Parkville, MD 3.0 3.5 1678 $2,850 $1.70 5d 1 1.12mi
23 Roger Valley Ct Unit 1 Parkville, MD 3.0 4.0 1678 $2,850 $1.70 5d 1 1.12mi
15 Treeway Ct Towson, MD 1.0–3.0 1.0–2.0 1100 $2,342 $2.13 1d 25 1.14mi
2528 Wendover Rd Unit a Parkville, MD 2.0 2.0 1704 $1,950 $1.14 43d 1 1.14mi

Listing history 6 events

  1. 2026-06-17
    status $215,000 Pending 6 DOM
  2. 2026-06-17
    days on market $215,000 Active 6 DOM
  3. 2026-06-16
    days on market $215,000 Active 5 DOM
  4. 2026-06-15
    days on market $215,000 Active 4 DOM
  5. 2026-06-13
    remarks 549-char remark
  6. 2026-06-13
    listed $215,000 Active 2 DOM

ⓘ 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
$2,785 · $232/mo
Projected year-2 tax
$2,785 · $232/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 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
$26,799
− Mortgage interest
−$12,043
− Property taxes
−$2,785
− Insurance
−$1,075
− Repairs & maintenance
−$2,144
− Management
−$2,144
− Depreciation
−$6,255
Taxable income
$353
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$85
After-tax cash flow
$3,696/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

+272.6% since first listed
9 events — show timeline
  • 2026-06-12 Listed $215,000 BRIGHT MLS
  • 2001-08-13 Delisted MRIS
  • 2001-07-17 Listed MRIS
  • 1996-03-15 Sold (Public Records) $84,900 Public Records
  • 1996-02-19 Sold (MLS) $84,900 MRIS
  • 1995-12-11 Delisted MRIS
  • 1995-10-05 Listed $84,900 MRIS
  • 1989-07-31 Sold (Public Records) $48,000 Public Records
  • 1987-03-24 Sold (Public Records) $57,700 Public Records

Property tax history

+2.7%/yr

Latest (2025): $2,785 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…