CashFlowRE
Sign in Sign up
3215 Ravenwood Ave
B- Composite 69.77
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +4.7/10.0
  • ARV discount +3.9/15.0
  • Rent growth +3.8/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0

$114,700

3215 Ravenwood Ave · Baltimore, MD 21213
3 bd · 1.0 ba · 896 sqft · Townhouse public records · 73 Days on market
Built 1920 $128/sqft · 8% above area Est $106k · 8% over

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

Listing remarks MLS

Perfect for First-Time Homebuyers or Savvy Investors! Welcome to 3215 Ravenwood Ave, a charming 3-bedroom, 1-bathroom brick rowhome located in the sought-after Four By Four section of Belair-Edison. This home offers a solid foundation and incredible potential for those looking to build equity or add a reliable performer to their rental portfolio. Property Highlights: Classic Baltimore Architecture: Timeless brick exterior with a welcoming front porch and elevated street presence. Functional Layout: A total of 6 rooms, including three well-proportioned bedrooms on the upper level. Location, Location, Location: You are just minutes away from the amenities of Belair Road and the green spaces of Clifton Park. Don’t miss this opportunity to own a piece of East Baltimore at an unbeatable price point.

Key facts

  • Front porch
  • Green spaces
  • Brick rowhome

Tags

BRICK ROWHOMEFRONT PORCHELEVATED STREET PRESENCECLASSIC BALTIMORE ARCHITECTUREGREEN SPACES

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 $115k.

Deal economics

  • At list price, monthly cash flow is $593 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $108k (6.0% 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: Elmer A. Henderson: A Johns Hopkins Partnership (math 2% / reading 16%, grade F, #650 of 860 statewide, top 77%, 642 students, 80% 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 32% at this address vs 12% district-wide (+20 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 (+5.2%/yr); 319 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); 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).

Forward outlook

  • In year one you build about $142 of equity ($793 loan paydown + $-651 appreciation (-0.6% local appreciation)).
  • Baltimore County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-0.6% appreciation + 5.2% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y 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 $38k; list at $115k implies a 202% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $107,818 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — 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
1.50%
Cap rate
12.49%
Cash-on-cash
22.14%
DSCR
1.99
GRM
5.6

CMA / ARV

ARV (median comp)
$106,272
List price
$114,700
Delta
7.93%
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
3307 Elmora Ave 0.07mi 3/1.0 896 (0%) 3mo $155,000 $173 95
3224 Elmora Ave 0.06mi 3/1.0 896 (0%) 5mo $82,000 $92 93
3427 Ravenwood Ave 0.16mi 3/1.0 896 (0%) 0mo $120,900 $135 92
3338 Elmora Ave 0.12mi 2/1.0 (-1) 896 (0%) 2mo $149,500 $167 88
3315 Lyndale Ave 0.11mi 2/1.5 (-1) 896 (0%) 1mo $145,000 $162 87
3215 Elmora Ave 0.04mi 4/1.5 (+1) 896 (0%) 5mo $115,000 $128 87
3410 Elmora Ave 0.15mi 3/2.0 896 (0%) 4mo $93,500 $104 86
3335 Lyndale Ave 0.13mi 4/3.0 (+1) 896 (0%) 5mo $125,000 $140 77
3300 Elmley Ave 0.15mi 4/2.0 (+1) 952 (+6%) 5mo $161,000 $169 70
3332 Brendan Ave 0.68mi 3/1.5 870 (-3%) 1mo $128,000 $147 61
2709 E Hoffman St 0.58mi 2/1.0 (-1) 840 (-6%) 1mo $115,000 $137 57
1532 N Patterson Park Ave 0.63mi 3/2.0 984 (+10%) 6mo $199,000 $202 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.57% appreciation · 5.25% rent growth · sell at horizon

5-year hold
IRR
22.9%
Equity multiple
2.10×
Total profit
$35,356
Equity at exit
$30,085
10-year hold
IRR
29.0%
Equity multiple
4.37×
Total profit
$108,259
Equity at exit
$33,684

Cash invested: $32,116 (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 21213

Home prices YoY
-0.1%
Rents YoY
5.2%
Active inventory
319
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,721 high interval (Pro) →
Mortgage (P&I)
$601
Tax from tax record
$117 /mo · $1,409/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$593

Break-even live

Break-even rent $971
Max offer price $114,700
Occupancy floor 61%

Sensitivity live

Price -10% $658 -5% $625 +0% $593 +5% $560 +10% $528
Rent -10% $457 -5% $525 +0% $593 +5% $661 +10% $729
Rate -1.0pp $650 -0.5pp $622 base $593 +0.5pp $563 +1.0pp $533

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
$28,675
Closing costs
$3,441
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
3322 Ravenwood Ave Baltimore, MD 3.0 2.0 932 $1,800 $1.93 25d 1 0.09mi
3221 Lyndale Ave Baltimore, MD 2.0 2.0 1020 $1,700 $1.67 25d 1 0.09mi
3218 Lyndale Ave Baltimore, MD 3.0 1.5 1020 $1,500 $1.47 25d 1 0.11mi
3343 Ravenwood Ave Unit 3343 Baltimore, MD 2.0 2.0 948 $1,855 $1.96 19d 1 0.11mi
3315 Lyndale Ave Baltimore, MD 2.0 1.5 896 $1,650 $1.84 19d 1 0.12mi
3317 Lyndale Ave Baltimore, MD 3.0 1.0 900 $1,300 $1.44 45d 1 0.12mi
3339 Elmora Ave Baltimore, MD 3.0 2.0 896 $1,600 $1.79 45d 1 0.12mi
2311 E Lafayette Ave Baltimore, MD 3.0 1.0 1000 $1,400 $1.40 45d 1 0.47mi
2410 E Federal St Baltimore, MD 4.0 2.0 720 $2,200 $3.06 25d 1 0.51mi
3902 Erdman Ave Unit 1 Baltimore, MD 2.0 1.0 1000 $1,275 $1.27 25d 1 0.53mi
1323 N Kenwood Ave Unit 1 Baltimore, MD 2.0 1.5 1060 $1,350 $1.27 25d 1 0.57mi
3646 Lyndale Ave Baltimore, MD 2.0 1.5 840 $1,475 $1.76 45d 1 0.58mi
1310 N Ellwood Ave Baltimore, MD 2.0 1.0 1000 $1,450 $1.45 14d 1 0.62mi
1310 N Ellwood Ave #1 Baltimore, MD 2.0 1.0 1000 $1,550 $1.55 23d 1 0.62mi
2221 E Preston St Baltimore, MD 2.0 1.0 658 $1,200 $1.82 25d 1 0.79mi
3028 Kenyon Ave Baltimore, MD 2.0 2.0 1075 $1,395 $1.30 45d 1 0.85mi
1627 Rutland Ave Baltimore, MD 3.0 2.0 1100 $1,950 $1.77 25d 1 0.87mi
1832 E 28th St Baltimore, MD 3.0 1.0 1066 $1,495 $1.40 25d 1 0.89mi
3566 Dudley Ave Baltimore, MD 2.0 1.0 896 $1,800 $2.01 25d 1 0.96mi
2729 Ashland Ave Baltimore, MD 3.0 1.0 1000 $1,350 $1.35 4d 1 0.97mi
4300 Orchard Ridge Blvd Baltimore, MD 1.0–3.0 1.0–2.0 1021 $1,809 $1.77 45d 1 1.01mi
1519 E 28th St Baltimore, MD 3.0 2.0 1100 $1,350 $1.23 45d 1 1.05mi
720 N Port St Baltimore, MD 2.0 1.0 950 $1,300 $1.37 45d 1 1.11mi
4022 Ardley Ave Baltimore, MD 2.0 1.0 896 $1,750 $1.95 45d 1 1.13mi
2310 Aisquith St Baltimore, MD 4.0 3.0 900 $2,000 $2.22 6d 1 1.17mi
1923 Ashland Ave Baltimore, MD 2.0 2.0 862 $1,770 $2.05 21d 2 1.19mi
1923 Ashland Ave Unit 401 Baltimore, MD 2.0 2.0 850 $1,795 $2.11 22d 1 1.19mi
618 N Montford Ave Baltimore, MD 3.0 1.0 1050 $1,468 $1.40 16d 1 1.19mi
618 N Montford Ave Baltimore, MD 3.0 1.0 1050 $1,468 $1.40 45d 1 1.19mi
531 N Belnord Ave Baltimore, MD 2.0 1.5 1100 $1,700 $1.55 25d 1 1.20mi
1607 Hakesley Pl Baltimore, MD 3.0 1.0 720 $1,400 $1.94 45d 1 1.20mi
712 N Duncan St Baltimore, MD 2.0 1.5 1000 $2,000 $2.00 45d 1 1.20mi
520 N Decker Ave Baltimore, MD 2.0 1.0 1000 $1,650 $1.65 45d 1 1.22mi
517 N Rose St Baltimore, MD 3.0 1.0 845 $1,400 $1.66 6d 1 1.23mi
4408 Bowleys Ln Baltimore, MD 2.0 1.0 682 $1,439 $2.11 4d 1 1.23mi
502 N Glover St Baltimore, MD 2.0 1.5 827 $1,250 $1.51 22d 1 1.24mi
3221 The Alameda Unit 2 Baltimore, MD 2.0 1.0 750 $1,200 $1.60 25d 1 1.26mi
415 N Belnord Ave Baltimore, MD 2.0 1.0 1008 $1,300 $1.29 25d 1 1.29mi
415 N Glover St Baltimore, MD 2.0 2.5 1092 $1,600 $1.47 25d 1 1.29mi
2308 Jefferson St Baltimore, MD 3.0 1.0 907 $1,450 $1.60 45d 1 1.30mi

Listing history 24 events

  1. 2026-06-21
    days on market $114,700 Active 73 DOM
  2. 2026-06-18
    days on market $114,700 Active 70 DOM
  3. 2026-06-17
    days on market $114,700 Active 69 DOM
  4. 2026-06-16
    days on market $114,700 Active 68 DOM
  5. 2026-06-15
    days on market $114,700 Active 67 DOM
  6. 2026-06-13
    days on market $114,700 Active 65 DOM
  7. 2026-06-09
    days on market $114,700 Active 61 DOM
  8. 2026-06-08
    days on market $114,700 Active 60 DOM
  9. 2026-06-07
    days on market $114,700 Active 59 DOM
  10. 2026-06-04
    days on market $114,700 Active 56 DOM
  11. 2026-06-03
    days on market $114,700 Active 55 DOM
  12. 2026-06-02
    days on market $114,700 Active 54 DOM
  13. 2026-06-01
    days on market $114,700 Active 53 DOM
  14. 2026-05-31
    days on market $114,700 Active 52 DOM
  15. 2026-04-09
    listed $114,700 Active 811-char remark
    Show marketing remark (811 chars)

    Perfect for First-Time Homebuyers or Savvy Investors! Welcome to 3215 Ravenwood Ave, a charming 3-bedroom, 1-bathroom brick rowhome located in the sought-after Four By Four section of Belair-Edison. This home offers a solid foundation and incredible potential for those looking to build equity or add a reliable performer to their rental portfolio. Property Highlights: Classic Baltimore Architecture: Timeless brick exterior with a welcoming front porch and elevated street presence. Functional Layout: A total of 6 rooms, including three well-proportioned bedrooms on the upper level. Location, Location, Location: You are just minutes away from the amenities of Belair Road and the green spaces of Clifton Park. Don’t miss this opportunity to own a piece of East Baltimore at an unbeatable price point.

  16. 2020-09-16
    soldstatus $38,000 Closed 222-char remark
    Show marketing remark (222 chars)

    Terrific home for a first time home buyer or investor. Easy commute to downtown. Close to shopping centers and markets. Home features hardwood flooring, nice back yard, and new water heater. Take a look at this home today!

  17. 2020-06-13
    status Pending 222-char remark
    Show marketing remark (222 chars)

    Terrific home for a first time home buyer or investor. Easy commute to downtown. Close to shopping centers and markets. Home features hardwood flooring, nice back yard, and new water heater. Take a look at this home today!

  18. 2020-06-05
    price $38,000 222-char remark
    Show marketing remark (222 chars)

    Terrific home for a first time home buyer or investor. Easy commute to downtown. Close to shopping centers and markets. Home features hardwood flooring, nice back yard, and new water heater. Take a look at this home today!

  19. 2020-04-27
    price $45,000 222-char remark
    Show marketing remark (222 chars)

    Terrific home for a first time home buyer or investor. Easy commute to downtown. Close to shopping centers and markets. Home features hardwood flooring, nice back yard, and new water heater. Take a look at this home today!

  20. 2020-04-27
    status Active 222-char remark
    Show marketing remark (222 chars)

    Terrific home for a first time home buyer or investor. Easy commute to downtown. Close to shopping centers and markets. Home features hardwood flooring, nice back yard, and new water heater. Take a look at this home today!

  21. 2020-02-28
    price $40,000 222-char remark
    Show marketing remark (222 chars)

    Terrific home for a first time home buyer or investor. Easy commute to downtown. Close to shopping centers and markets. Home features hardwood flooring, nice back yard, and new water heater. Take a look at this home today!

  22. 2020-02-28
    status Pending 222-char remark
    Show marketing remark (222 chars)

    Terrific home for a first time home buyer or investor. Easy commute to downtown. Close to shopping centers and markets. Home features hardwood flooring, nice back yard, and new water heater. Take a look at this home today!

  23. 2020-01-30
    listed $45,000 Active 222-char remark
    Show marketing remark (222 chars)

    Terrific home for a first time home buyer or investor. Easy commute to downtown. Close to shopping centers and markets. Home features hardwood flooring, nice back yard, and new water heater. Take a look at this home today!

  24. 1989-10-13
    soldstatus $37,000

ⓘ 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
$1,409 · $117/mo
Projected year-2 tax
$1,409 · $117/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 6 unhealthy d/yr today · 7 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
$20,649
− Mortgage interest
−$6,425
− Property taxes
−$1,409
− Insurance
−$574
− Repairs & maintenance
−$1,652
− Management
−$1,652
− Depreciation
−$3,337
Taxable income
$5,600
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,344
After-tax cash flow
$5,768/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)
28,058
Household income
$51,344
Rent vs Own
48.0% rent · 52.0% own
Severe rent burden
1868.0

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 (86%)
Race & ethnicity
Black 86% White 6% Hispanic / Latino 4% Two or more races 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 3%

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
▼ -0.57%
Current HPI
427.4453
Rent YoY
▲ 5.25%
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

+210.0% since first listed
10 events — show timeline
  • 2026-04-09 Listed $114,700 BRIGHT MLS
  • 2020-09-16 Sold (MLS) $38,000 BRIGHT MLS
  • 2020-06-13 Pending BRIGHT MLS
  • 2020-06-05 Price Changed $38,000 BRIGHT MLS
  • 2020-04-27 Price Changed $45,000 BRIGHT MLS
  • 2020-04-27 Relisted BRIGHT MLS
  • 2020-02-28 Price Changed $40,000 BRIGHT MLS
  • 2020-02-28 Pending BRIGHT MLS
  • 2020-01-30 Listed $45,000 BRIGHT MLS
  • 1989-10-13 Sold (Public Records) $37,000 Public Records

Property tax history

-0.5%/yr

Latest (2025): $1,409 · +15.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…