CashFlowRE
Sign in Sign up
29 Redare Ct
D Composite 42.06
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 +12.2/30.0
  • ARV discount +10.1/15.0
  • Rent growth +4.2/5.0
  • Livability +3.9/5.0
  • DSCR +3.6/10.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$270,000

29 Redare Ct · Carney, MD 21234
3 bd · 1.5 ba · 1,320 sqft · Townhouse public records · 39 Days on market
Built 1987 1,700 sqft lot $205/sqft · 6% below area Est $287k · 6% under $17/mo HOA · 1% of rent

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

Listing remarks

🏡 Charming Home for Sale in Parkville – 29 Redare Ct Welcome to your next chapter in this beautifully maintained home tucked away on a quiet court in the heart of Parkville. 29 Redare Ct offers the perfect blend of comfort, style, and convenience—ideal for families, first-time buyers, or anyone looking to settle into a peaceful neighborhood with easy access to everything you need. ✨ Highlights You’ll Love: Spacious, light-filled living areas perfect for relaxing or entertaining A thoughtfully designed kitchen with ample storage and workspace Generous bedrooms offering comfort and privacy A private backyard—great for gatherings, gardening, or simply unwinding Quiet cu

Key facts

  • Private backyard
  • $17 HOA
  • Built 1987

Tags

PRIVATE BACKYARDQUIET CUL-DE-SAC LOCATIONTHOUGHTFULLY DESIGNED KITCHEN

Property features AI

Finance

  • Other: Total below-grade area: 640 (assessor); Above-grade finished area recorded as 1,320 (assessor)
  • HOA & community: HOA fee of $52 paid quarterly

Exterior

  • Parking: Parking lot
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Fee simple ownership; Property in very good condition
  • Construction: Brick and aluminum siding with brick front; Brick/mortar foundation; Built year per assessor
  • Exterior features: Townhouse on a cul-de-sac; Above- and below-grade structures

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Heat pump with electric backup; Electric heating fuel; Instant hot water; Cooling system (electric)
  • Interior features: Full, fully finished basement with shelving and space for additional rooms; Level entry to main level; Living area recorded by assessor

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 $270k.

Deal economics

  • At list price, monthly cash flow is $-53 ($-635/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (3.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $221k (18.1% below list).
  • Recommended offer: $221k (18.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.5% in Carney — 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 78/100 on livability (#73 in MD, #2,656 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, commute A, employment A; Watch: cost of living C-, amenities D+, crime D-.
  • 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.
  • Zoned schools: Carney Elementary (math 15% / reading 17%, grade F, #441 of 860 statewide, top 52%, 522 students, 66% FRL); Pine Grove Middle (math 11% / reading 42%, grade F, #86 of 225 statewide, top 40%, 916 students, 56% FRL); Parkville High (math 9% / reading 35%, grade F, #171 of 222 statewide, top 78%, 2,200 students, 62% FRL) — zoned schools average 61% FRL vs 39% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.7%/yr); 234 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% 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

  • It's been on market 39 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 25y ago; this cycle's ask has dropped $90k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $115k; list at $270k implies a 135% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $221,219 (18.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is D 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?
  6. 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?
  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
0.82%
Cap rate
6.06%
Cash-on-cash
-0.84%
DSCR
0.96
GRM
10.2

CMA / ARV

ARV (median comp)
$286,749
List price
$270,000
Delta
-5.84%
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
9734 Red Clover Ct 0.11mi 3/1.5 1,320 (0%) 21mo $255,000 $193 78
9744 Deltom Ct 0.14mi 2/1.5 (-1) 1,240 (-6%) 8mo $245,000 $198 72
8560 Hydra Ln Unit 11K 0.55mi 3/2.0 1,296 (-2%) 7mo $236,000 $182 64
8549 Ramort Dr Unit 23A 0.51mi 3/2.0 1,296 (-2%) 14mo $242,500 $187 59
8558 Hydra Ln Unit 11J 0.55mi 3/1.5 1,440 (+9%) 4mo $236,000 $164 56
11 Lerner Ct Unit 33I 0.58mi 3/2.0 1,206 (-9%) 4mo $236,000 $196 53
19 Burnsway Ct Unit 9E 0.59mi 3/1.5 1,206 (-9%) 6mo $255,000 $211 53
29 Cavan Grn 0.40mi 2/2.5 (-1) 1,390 (+5%) 19mo $290,000 $209 47
3754 Foxford Stream Rd 0.70mi 4/3.5 (+1) 1,360 (+3%) 3mo $315,000 $232 46
3731 Timahoe Cir 0.56mi 2/2.5 (-1) 1,390 (+5%) 13mo $275,000 $198 45
19 Melken Ct Unit 5J 0.65mi 3/1.5 1,446 (+10%) 12mo $225,000 $156 44
9509 Orbitan 0.71mi 3/2.5 1,470 (+11%) 8mo $295,000 $201 37

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
-13.8%
Equity multiple
0.49×
Total profit
$-38,634
Equity at exit
$40,258
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-409
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
234
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,212 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$255 /mo · $3,061/yr
Insurance
$112
HOA
$17
Vacancy / Maint / Mgmt
$465
Net cashflow
$-53

Break-even live

Break-even rent $2,279
Max offer price $260,656
Occupancy floor 97%

Sensitivity live

Price -10% $100 -5% $24 +0% $-53 +5% $-129 +10% $-206
Rent -10% $-228 -5% $-140 +0% $-53 +5% $34 +10% $122
Rate -1.0pp $83 -0.5pp $16 base $-53 +0.5pp $-123 +1.0pp $-194

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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9730 Red Clover Ct Parkville, MD 3.0 1.5 1280 $2,200 $1.72 45d 1 0.12mi
9 Robinway Ct Unit 25E Nottingham, MD 3.0 2.0 1500 $2,750 $1.83 45d 1 0.46mi
24 Lerner Ct Unit 32H Nottingham, MD 3.0 2.0 1556 $2,295 $1.47 19d 1 0.54mi
8552 Hydra Ln Unit 11G Nottingham, MD 4.0 2.0 1296 $2,872 $2.22 19d 1 0.55mi
8507 Gradien Dr Baltimore, MD 3.0 1.5 1056 $2,100 $1.99 25d 1 0.62mi
55 Insley Way Nottingham, MD 2.0–3.0 1.0–1.5 820 $1,900 $2.32 14d 15 0.64mi
11 Springtowne Cir Parkville, MD 1.0–2.0 1.0–2.5 819 $1,947 $2.38 0d 21 0.65mi
9428 Orbitan Ct Parkville, MD 2.0 1.5 1670 $2,250 $1.35 45d 1 0.68mi
9702 Oakdale Ave Parkville, MD 4.0 2.0 1188 $2,000 $1.68 45d 1 0.69mi
3754 Foxford Stream Rd Nottingham, MD 4.0 4.0 1360 $2,800 $2.06 45d 1 0.70mi
8818 Blairwood Rd Nottingham, MD 1.0–2.0 1.0 900 $1,649 $1.83 0d 42 0.70mi
53 Bayberry Rd Parkville, MD 2.0–3.0 1.0–1.5 1127 $2,433 $2.16 0d 8 0.77mi
3201 E Joppa Rd Parkville, MD 3.0 1.5 1812 $2,800 $1.55 45d 1 0.88mi
105 Bourbon Ct Parkville, MD 3.0 2.5 1320 $2,150 $1.63 45d 1 0.89mi
1 Waldmann Mill Ct Nottingham, MD 2.0–3.0 1.0–1.5 1076 $2,249 $2.09 0d 11 0.91mi
8334 Tapu Ct Nottingham, MD 3.0 2.5 1302 $2,100 $1.61 16d 1 0.91mi
9608 9th Ave Parkville, MD 3.0 1.5 1040 $2,200 $2.12 6d 1 0.92mi
4219 Slater Ave Nottingham, MD 3.0 1.0 1174 $2,000 $1.70 45d 1 0.93mi
8501 Walther Blvd Nottingham, MD 1.0–2.0 1.0 780 $1,629 $2.09 0d 21 0.97mi
21 Monhegan Ct Unit 28B Nottingham, MD 3.0 2.0 1436 $1,900 $1.32 45d 1 0.97mi
2 Durness Ct Unit 30I Nottingham, MD 3.0 2.0 1446 $2,100 $1.45 45d 1 0.99mi
4236 Slater Ave Nottingham, MD 3.0 2.0 1266 $2,500 $1.97 3d 1 1.00mi
21 Kirwin Ct Parkville, MD 4.0 2.5 1800 $2,872 $1.60 19d 1 1.11mi
2924 Cub Hill Rd Parkville, MD 3.0 2.0 1770 $2,695 $1.52 45d 1 1.14mi
24 Maple Hollow Ct Parkville, MD 3.0 3.5 1600 $2,400 $1.50 45d 1 1.14mi
19 Hoban Ct Nottingham, MD 3.0 2.5 1410 $2,200 $1.56 23d 1 1.19mi
10 Darbytown Ct Nottingham, MD 3.0 2.0 1420 $1,950 $1.37 45d 1 1.20mi
9150 Parkland Rd Parkville, MD 1.0–2.0 1.0–1.5 931 $1,530 $1.64 0d 53 1.22mi
2908 5th Ave Parkville, MD 3.0 1.0 1260 $1,950 $1.55 45d 1 1.24mi
3407 Orbitan Rd Parkville, MD 3.0 1.5 1508 $2,200 $1.46 25d 1 1.25mi
9300 Carney Ave Unit A Parkville, MD 2.0 1.0 1392 $1,300 $0.93 45d 1 1.33mi
16 Pike Hall Pl Nottingham, MD 3.0 2.5 1280 $2,400 $1.88 6d 1 1.37mi
3800 Meghan Dr Unit 3C Nottingham, MD 3.0 2.0 1379 $2,100 $1.52 6d 1 1.38mi
3 Sagebrush Ct Nottingham, MD 3.0 2.0 1395 $2,100 $1.51 45d 1 1.40mi
35 Bellfalls Way Nottingham, MD 3.0 2.5 1642 $2,300 $1.40 6d 1 1.48mi
7935 Belridge Rd Nottingham, MD 1.0–3.0 1.0–1.5 974 $2,213 $2.27 0d 19 1.48mi
23 Beloak Ct Nottingham, MD 3.0 2.5 1760 $2,350 $1.34 6d 1 1.49mi

HOA detail

Monthly dues
$17 · $204/yr

Listing history 15 events

  1. 2026-06-04
    statusdays on market $270,000 Pending 39 DOM
  2. 2026-06-03
    days on market $270,000 Active 38 DOM
  3. 2026-06-02
    days on market $270,000 Active 37 DOM
  4. 2026-06-02
    price $270,000 Active 36 DOM
  5. 2026-06-01
    days on market $340,000 Active 36 DOM
  6. 2026-05-31
    days on market $340,000 Active 35 DOM
  7. 2026-05-04
    price $340,000 910-char remark
  8. 2026-04-26
    listed $360,000 Active 910-char remark
  9. 2007-06-17
    historical
  10. 2007-05-20
    listed
  11. 2001-12-05
    soldstatus $114,900
  12. 2001-11-30
    soldstatus $114,900
  13. 2001-10-16
    historical
  14. 2001-10-13
    listed $114,900
  15. 1987-08-11
    soldstatus $84,600

ⓘ 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
$3,061 · $255/mo
Projected year-2 tax
$3,061 · $255/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 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥104°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 5 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
$26,546
− Mortgage interest
−$15,124
− Property taxes
−$3,061
− Insurance
−$1,350
− Repairs & maintenance
−$2,124
− Management
−$2,124
− HOA
−$204
− Depreciation
−$7,855
Taxable loss
−$5,295
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,271
After-tax cash flow
$636/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 — Carney

Score
78/100
State rank
#73
US rank
#2656

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carney, MD
County
Baltimore County · 769,527 people
City population
65,010
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

+219.1% since first listed
11 events — show timeline
  • 2026-06-04 Pending BRIGHT MLS
  • 2026-06-02 Price Changed $270,000 BRIGHT MLS
  • 2026-05-04 Price Changed $340,000 BRIGHT MLS
  • 2026-04-26 Listed $360,000 BRIGHT MLS
  • 2007-06-17 Delisted MRIS
  • 2007-05-20 Listed MRIS
  • 2001-12-05 Sold (Public Records) $114,900 Public Records
  • 2001-11-30 Sold (MLS) $114,900 MRIS
  • 2001-10-16 Delisted MRIS
  • 2001-10-13 Listed $114,900 MRIS
  • 1987-08-11 Sold (Public Records) $84,600 Public Records

Property tax history

+2.9%/yr

Latest (2025): $3,061 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…