CashFlowRE
Sign in Sign up
225 N Luzerne Ave
B Composite 74.76
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • Livability +3.8/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$135,000

225 N Luzerne Ave · Baltimore, MD 21224
3 bd · 1.0 ba · 1,198 sqft · Townhouse public records · 315 Days on market
Built 1910 945 sqft lot $113/sqft · 19% below area Est $167k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Exceptional Investment Opportunity in Baltimore - 3 row homes portfolio deal - Seller open to individual purchases, i. e. , one does NOT have to purchase all 3 homes. This is one of 3 homes which is being sold. Portfolio Addresses Include: 220 N Luzerne Ave (vacant) • 225 N Luzerne Ave (vacant) • 119 N Curley St (tenant-occupied). Properties sold as-is, buyer responsible for verifying ground rent. Offers must include: proof of funds, EMD, and all seller-signed addenda/disclosures included in Bright Documents. Rent roll available upon request. Video virtual tours are available in the Additional Media section (click camcorder icon next to bright documents icon). This rare portfolio of 3 row homes offers a compelling opportunity to secure a high-performing, CASH-FLOWING investment in the heart of Baltimore City. These properties are situated in established neighborhoods including Highlandtown, Westport, McElderry Park, and East Baltimore. The homes feature classic Baltimore architecture with 2 to 3 bedrooms and approximately 936 to 1,372 square feet of above-ground living space. Each property includes a basement and one out of three homes is section 8 tenant-occupied—ensuring regular inspections and consistent property maintenance. Conveniently located near local parks, restaurants, shopping, and major commuter routes such as I-95, I-895, and Route 40, these properties offer easy access to downtown Baltimore and surrounding areas.

Key facts

  • Basement
  • Built 1910
  • Listed 315 days

Tags

INVESTMENT OPPORTUNITYCLASSIC BALTIMORE ARCHITECTUREBASEMENTEASY ACCESS TO DOWNTOWN

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 $135k.

Deal economics

  • At list price, monthly cash flow is $567 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 6.0% in Baltimore — 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 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: schools D, 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.
  • Market conditions: Rents rising (+1.3%/yr); 391 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); solid renter incomes; 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Baltimore County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 1.3% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 315 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 24y ago; this cycle's ask is 8610% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1910 — 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 $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 315 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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
1.46%
Cap rate
11.33%
Cash-on-cash
17.99%
DSCR
1.80
GRM
5.7

CMA / ARV

ARV (median comp)
$167,445
List price
$135,000
Delta
-19.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
410 N Patterson Park Ave 0.26mi 3/1.0 1,180 (-2%) 0mo $180,000 $153 85
2435 Jefferson St 0.15mi 3/1.0 1,260 (+5%) 1mo $140,000 $111 84
122 Ellwood Ave 0.37mi 3/1.5 1,200 (+0%) 0mo $235,000 $196 80
134 N Curley St 0.26mi 2/2.0 (-1) 1,170 (-2%) 1mo $270,000 $231 74
220 N Luzerne Ave 0.02mi 3/1.0 1,372 (+14%) 1mo $120,000 $87 74
629 N Kenwood Ave 0.28mi 2/1.5 (-1) 1,100 (-8%) 1mo $76,500 $70 66
410 N Chester St 0.40mi 2/1.5 (-1) 1,260 (+5%) 0mo $180,000 $143 65
145 N Milton Ave 0.10mi 2/2.0 (-1) 1,353 (+13%) 1mo $260,000 $192 64
325 S Castle St 0.67mi 2/1.5 (-1) 1,196 (-0%) 0mo $275,000 $230 61
280 S Robinson St 0.62mi 2/1.0 (-1) 1,282 (+7%) 1mo $294,000 $229 54
2736 Mura St 0.73mi 3/2.0 1,120 (-6%) 0mo $81,000 $72 51
2428 Fleet St 0.69mi 2/2.5 (-1) 1,300 (+8%) 1mo $285,000 $219 42

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 · 1.31% rent growth · sell at horizon

5-year hold
IRR
7.6%
Equity multiple
1.29×
Total profit
$10,977
Equity at exit
$20,129
10-year hold
IRR
15.3%
Equity multiple
2.14×
Total profit
$43,205
Equity at exit
$11,672

Cash invested: $37,800 (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 21224

Rents YoY
1.3%
Active inventory
391
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,974 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$228 /mo · $2,741/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$567

Break-even live

Break-even rent $1,256
Max offer price $135,000
Occupancy floor 66%

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
$33,750
Closing costs
$4,050
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
218 N Glover St Baltimore, MD 2.0 2.0 1360 $1,750 $1.29 43d 1 0.01mi
2608 E Fayette St Unit 1 Baltimore, MD 2.0 1.0 900 $1,700 $1.89 14d 1 0.02mi
225 N Luzerne Ave Baltimore, MD 3.0 1.0 1198 $1,350 $1.13 19d 1 0.02mi
227 N Rose St Baltimore, MD 2.0 4.0 1420 $1,600 $1.13 23d 1 0.07mi
233 N Rose St Baltimore, MD 2.0 2.5 934 $1,750 $1.87 17d 1 0.07mi
127 N Glover St Baltimore, MD 2.0 1.5 1110 $2,100 $1.89 2d 1 0.07mi
224 N Rose St Baltimore, MD 2.0 2.5 1120 $1,875 $1.67 17d 1 0.08mi
230 N Rose St Baltimore, MD 2.0 1.5 1200 $1,545 $1.29 43d 1 0.08mi
139 N Lakewood Ave Unit 1 Baltimore, MD 4.0 2.0 1370 $2,500 $1.82 43d 1 0.08mi
139 N Lakewood Ave Baltimore, MD 4.0 2.5 1370 $2,500 $1.82 43d 1 0.08mi
415 N Glover St Baltimore, MD 2.0 2.5 1092 $1,600 $1.47 23d 1 0.09mi
415 N Belnord Ave Baltimore, MD 2.0 1.0 1008 $1,300 $1.29 23d 1 0.12mi
104 N Rose St Baltimore, MD 3.0 2.0 936 $2,500 $2.67 43d 1 0.13mi
425 N Milton Ave Baltimore, MD 3.0 1.0 1200 $1,525 $1.27 14d 1 0.13mi
402 N Milton Ave Unit 402B Baltimore, MD 2.0 1.0 950 $1,290 $1.36 43d 1 0.14mi
502 N Glover St Baltimore, MD 2.0 1.5 827 $1,250 $1.51 20d 1 0.15mi
2800 Orleans St Baltimore, MD 3.0 1.0 1404 $1,600 $1.14 17d 1 0.16mi
2800 Orleans St Baltimore, MD 3.0 1.0 1404 $1,600 $1.14 14d 1 0.16mi
9 N Luzerne Ave Baltimore, MD 3.0 2.5 1380 $2,450 $1.78 4d 1 0.17mi
2410 E Fayette St Baltimore, MD 3.0 1.0 1224 $1,800 $1.47 43d 1 0.17mi
107 N Port St Baltimore, MD 2.0 2.0 870 $1,995 $2.29 23d 1 0.17mi
2815 Orleans St Baltimore, MD 2.0 1.0 1204 $1,600 $1.33 2d 1 0.17mi
517 N Rose St Baltimore, MD 3.0 1.0 845 $1,400 $1.66 4d 1 0.18mi
531 N Belnord Ave Baltimore, MD 2.0 1.5 1100 $1,700 $1.55 23d 1 0.20mi
437 N Montford Ave Baltimore, MD 3.0 1.5 1100 $1,450 $1.32 43d 1 0.20mi
2608 McElderry St Baltimore, MD 3.0 1.0 1144 $1,550 $1.35 23d 1 0.21mi
420 N Montford Ave Baltimore, MD 3.0 1.0 1350 $1,450 $1.07 43d 1 0.22mi
10 N Streeper St Baltimore, MD 3.0 2.5 1440 $2,500 $1.74 23d 1 0.22mi
34 N Linwood Ave Baltimore, MD 2.0 1.5 1288 $2,400 $1.86 23d 1 0.23mi
150 N Curley St Baltimore, MD 2.0 2.5 1266 $1,850 $1.46 17d 1 0.23mi
2317 E Fayette St Baltimore, MD 3.0 1.5 1315 $2,000 $1.52 12d 1 0.24mi
627 N Lakewood Ave Baltimore, MD 3.0 2.5 1175 $1,900 $1.62 21d 1 0.24mi
2308 Jefferson St Baltimore, MD 3.0 1.0 907 $1,450 $1.60 43d 1 0.26mi
16 N Bradford St Baltimore, MD 2.0 3.5 930 $2,400 $2.58 4d 1 0.28mi
2242 E Fairmount Ave Baltimore, MD 3.0 2.0 1345 $2,850 $2.12 43d 1 0.29mi
618 N Montford Ave Baltimore, MD 3.0 1.0 1050 $1,468 $1.40 14d 1 0.31mi
618 N Montford Ave Baltimore, MD 3.0 1.0 1050 $1,468 $1.40 43d 1 0.31mi
108 N Madeira St Baltimore, MD 2.0 2.0 1098 $1,900 $1.73 43d 1 0.32mi
2208 Orleans St Baltimore, MD 3.0 1.0 1310 $1,775 $1.35 43d 1 0.33mi
520 N Decker Ave Baltimore, MD 2.0 1.0 1000 $1,650 $1.65 43d 1 0.34mi

Listing history 35 events

  1. 2026-06-18
    price $135,000 Active 315 DOM
  2. 2026-06-18
    days on market $148,000 Active 315 DOM
  3. 2026-06-17
    days on market $148,000 Active 314 DOM
  4. 2026-06-16
    days on market $148,000 Active 313 DOM
  5. 2026-06-15
    days on market $148,000 Active 312 DOM
  6. 2026-06-13
    days on market $148,000 Active 310 DOM
  7. 2026-06-09
    days on market $148,000 Active 306 DOM
  8. 2026-06-08
    days on market $148,000 Active 305 DOM
  9. 2026-06-07
    days on market $148,000 Active 304 DOM
  10. 2026-06-04
    days on market $148,000 Active 301 DOM
  11. 2026-06-03
    days on market $148,000 Active 300 DOM
  12. 2026-05-31
    days on market $148,000 Active 299 DOM
  13. 2026-04-24
    price $1,350
  14. 2026-02-06
    listed $1,550
  15. 2026-02-06
    historical $1,495
  16. 2026-01-30
    price $1,495
  17. 2026-01-02
    price $148,000 1467-char remark
    Show marketing remark (1467 chars)

    Exceptional Investment Opportunity in Baltimore - 3 row homes portfolio deal - Seller open to individual purchases, i. e. , one does NOT have to purchase all 3 homes. This is one of 3 homes which is being sold. Portfolio Addresses Include: 220 N Luzerne Ave (vacant) • 225 N Luzerne Ave (vacant) • 119 N Curley St (tenant-occupied). Properties sold as-is, buyer responsible for verifying ground rent. Offers must include: proof of funds, EMD, and all seller-signed addenda/disclosures included in Bright Documents. Rent roll available upon request. Video virtual tours are available in the Additional Media section (click camcorder icon next to bright documents icon). This rare portfolio of 3 row homes offers a compelling opportunity to secure a high-performing, CASH-FLOWING investment in the heart of Baltimore City. These properties are situated in established neighborhoods including Highlandtown, Westport, McElderry Park, and East Baltimore. The homes feature classic Baltimore architecture with 2 to 3 bedrooms and approximately 936 to 1,372 square feet of above-ground living space. Each property includes a basement and one out of three homes is section 8 tenant-occupied—ensuring regular inspections and consistent property maintenance. Conveniently located near local parks, restaurants, shopping, and major commuter routes such as I-95, I-895, and Route 40, these properties offer easy access to downtown Baltimore and surrounding areas.

  18. 2026-01-02
    status Active 1467-char remark
    Show marketing remark (1467 chars)

    Exceptional Investment Opportunity in Baltimore - 3 row homes portfolio deal - Seller open to individual purchases, i. e. , one does NOT have to purchase all 3 homes. This is one of 3 homes which is being sold. Portfolio Addresses Include: 220 N Luzerne Ave (vacant) • 225 N Luzerne Ave (vacant) • 119 N Curley St (tenant-occupied). Properties sold as-is, buyer responsible for verifying ground rent. Offers must include: proof of funds, EMD, and all seller-signed addenda/disclosures included in Bright Documents. Rent roll available upon request. Video virtual tours are available in the Additional Media section (click camcorder icon next to bright documents icon). This rare portfolio of 3 row homes offers a compelling opportunity to secure a high-performing, CASH-FLOWING investment in the heart of Baltimore City. These properties are situated in established neighborhoods including Highlandtown, Westport, McElderry Park, and East Baltimore. The homes feature classic Baltimore architecture with 2 to 3 bedrooms and approximately 936 to 1,372 square feet of above-ground living space. Each property includes a basement and one out of three homes is section 8 tenant-occupied—ensuring regular inspections and consistent property maintenance. Conveniently located near local parks, restaurants, shopping, and major commuter routes such as I-95, I-895, and Route 40, these properties offer easy access to downtown Baltimore and surrounding areas.

  19. 2025-12-31
    historical 1467-char remark
    Show marketing remark (1467 chars)

    Exceptional Investment Opportunity in Baltimore - 3 row homes portfolio deal - Seller open to individual purchases, i. e. , one does NOT have to purchase all 3 homes. This is one of 3 homes which is being sold. Portfolio Addresses Include: 220 N Luzerne Ave (vacant) • 225 N Luzerne Ave (vacant) • 119 N Curley St (tenant-occupied). Properties sold as-is, buyer responsible for verifying ground rent. Offers must include: proof of funds, EMD, and all seller-signed addenda/disclosures included in Bright Documents. Rent roll available upon request. Video virtual tours are available in the Additional Media section (click camcorder icon next to bright documents icon). This rare portfolio of 3 row homes offers a compelling opportunity to secure a high-performing, CASH-FLOWING investment in the heart of Baltimore City. These properties are situated in established neighborhoods including Highlandtown, Westport, McElderry Park, and East Baltimore. The homes feature classic Baltimore architecture with 2 to 3 bedrooms and approximately 936 to 1,372 square feet of above-ground living space. Each property includes a basement and one out of three homes is section 8 tenant-occupied—ensuring regular inspections and consistent property maintenance. Conveniently located near local parks, restaurants, shopping, and major commuter routes such as I-95, I-895, and Route 40, these properties offer easy access to downtown Baltimore and surrounding areas.

  20. 2025-11-03
    status Active 1467-char remark
    Show marketing remark (1467 chars)

    Exceptional Investment Opportunity in Baltimore - 3 row homes portfolio deal - Seller open to individual purchases, i. e. , one does NOT have to purchase all 3 homes. This is one of 3 homes which is being sold. Portfolio Addresses Include: 220 N Luzerne Ave (vacant) • 225 N Luzerne Ave (vacant) • 119 N Curley St (tenant-occupied). Properties sold as-is, buyer responsible for verifying ground rent. Offers must include: proof of funds, EMD, and all seller-signed addenda/disclosures included in Bright Documents. Rent roll available upon request. Video virtual tours are available in the Additional Media section (click camcorder icon next to bright documents icon). This rare portfolio of 3 row homes offers a compelling opportunity to secure a high-performing, CASH-FLOWING investment in the heart of Baltimore City. These properties are situated in established neighborhoods including Highlandtown, Westport, McElderry Park, and East Baltimore. The homes feature classic Baltimore architecture with 2 to 3 bedrooms and approximately 936 to 1,372 square feet of above-ground living space. Each property includes a basement and one out of three homes is section 8 tenant-occupied—ensuring regular inspections and consistent property maintenance. Conveniently located near local parks, restaurants, shopping, and major commuter routes such as I-95, I-895, and Route 40, these properties offer easy access to downtown Baltimore and surrounding areas.

  21. 2025-10-31
    historical 1467-char remark
    Show marketing remark (1467 chars)

    Exceptional Investment Opportunity in Baltimore - 3 row homes portfolio deal - Seller open to individual purchases, i. e. , one does NOT have to purchase all 3 homes. This is one of 3 homes which is being sold. Portfolio Addresses Include: 220 N Luzerne Ave (vacant) • 225 N Luzerne Ave (vacant) • 119 N Curley St (tenant-occupied). Properties sold as-is, buyer responsible for verifying ground rent. Offers must include: proof of funds, EMD, and all seller-signed addenda/disclosures included in Bright Documents. Rent roll available upon request. Video virtual tours are available in the Additional Media section (click camcorder icon next to bright documents icon). This rare portfolio of 3 row homes offers a compelling opportunity to secure a high-performing, CASH-FLOWING investment in the heart of Baltimore City. These properties are situated in established neighborhoods including Highlandtown, Westport, McElderry Park, and East Baltimore. The homes feature classic Baltimore architecture with 2 to 3 bedrooms and approximately 936 to 1,372 square feet of above-ground living space. Each property includes a basement and one out of three homes is section 8 tenant-occupied—ensuring regular inspections and consistent property maintenance. Conveniently located near local parks, restaurants, shopping, and major commuter routes such as I-95, I-895, and Route 40, these properties offer easy access to downtown Baltimore and surrounding areas.

  22. 2025-09-12
    price $160,000 1467-char remark
    Show marketing remark (1467 chars)

    Exceptional Investment Opportunity in Baltimore - 3 row homes portfolio deal - Seller open to individual purchases, i. e. , one does NOT have to purchase all 3 homes. This is one of 3 homes which is being sold. Portfolio Addresses Include: 220 N Luzerne Ave (vacant) • 225 N Luzerne Ave (vacant) • 119 N Curley St (tenant-occupied). Properties sold as-is, buyer responsible for verifying ground rent. Offers must include: proof of funds, EMD, and all seller-signed addenda/disclosures included in Bright Documents. Rent roll available upon request. Video virtual tours are available in the Additional Media section (click camcorder icon next to bright documents icon). This rare portfolio of 3 row homes offers a compelling opportunity to secure a high-performing, CASH-FLOWING investment in the heart of Baltimore City. These properties are situated in established neighborhoods including Highlandtown, Westport, McElderry Park, and East Baltimore. The homes feature classic Baltimore architecture with 2 to 3 bedrooms and approximately 936 to 1,372 square feet of above-ground living space. Each property includes a basement and one out of three homes is section 8 tenant-occupied—ensuring regular inspections and consistent property maintenance. Conveniently located near local parks, restaurants, shopping, and major commuter routes such as I-95, I-895, and Route 40, these properties offer easy access to downtown Baltimore and surrounding areas.

  23. 2025-08-21
    price $175,000 1467-char remark
    Show marketing remark (1467 chars)

    Exceptional Investment Opportunity in Baltimore - 3 row homes portfolio deal - Seller open to individual purchases, i. e. , one does NOT have to purchase all 3 homes. This is one of 3 homes which is being sold. Portfolio Addresses Include: 220 N Luzerne Ave (vacant) • 225 N Luzerne Ave (vacant) • 119 N Curley St (tenant-occupied). Properties sold as-is, buyer responsible for verifying ground rent. Offers must include: proof of funds, EMD, and all seller-signed addenda/disclosures included in Bright Documents. Rent roll available upon request. Video virtual tours are available in the Additional Media section (click camcorder icon next to bright documents icon). This rare portfolio of 3 row homes offers a compelling opportunity to secure a high-performing, CASH-FLOWING investment in the heart of Baltimore City. These properties are situated in established neighborhoods including Highlandtown, Westport, McElderry Park, and East Baltimore. The homes feature classic Baltimore architecture with 2 to 3 bedrooms and approximately 936 to 1,372 square feet of above-ground living space. Each property includes a basement and one out of three homes is section 8 tenant-occupied—ensuring regular inspections and consistent property maintenance. Conveniently located near local parks, restaurants, shopping, and major commuter routes such as I-95, I-895, and Route 40, these properties offer easy access to downtown Baltimore and surrounding areas.

  24. 2025-07-31
    listed $180,000 Active 1467-char remark
    Show marketing remark (1467 chars)

    Exceptional Investment Opportunity in Baltimore - 3 row homes portfolio deal - Seller open to individual purchases, i. e. , one does NOT have to purchase all 3 homes. This is one of 3 homes which is being sold. Portfolio Addresses Include: 220 N Luzerne Ave (vacant) • 225 N Luzerne Ave (vacant) • 119 N Curley St (tenant-occupied). Properties sold as-is, buyer responsible for verifying ground rent. Offers must include: proof of funds, EMD, and all seller-signed addenda/disclosures included in Bright Documents. Rent roll available upon request. Video virtual tours are available in the Additional Media section (click camcorder icon next to bright documents icon). This rare portfolio of 3 row homes offers a compelling opportunity to secure a high-performing, CASH-FLOWING investment in the heart of Baltimore City. These properties are situated in established neighborhoods including Highlandtown, Westport, McElderry Park, and East Baltimore. The homes feature classic Baltimore architecture with 2 to 3 bedrooms and approximately 936 to 1,372 square feet of above-ground living space. Each property includes a basement and one out of three homes is section 8 tenant-occupied—ensuring regular inspections and consistent property maintenance. Conveniently located near local parks, restaurants, shopping, and major commuter routes such as I-95, I-895, and Route 40, these properties offer easy access to downtown Baltimore and surrounding areas.

  25. 2024-09-17
    listed $1,600
  26. 2024-08-29
    historical $1,600
  27. 2024-08-18
    listed $1,600
  28. 2022-02-16
    price $1,660
  29. 2022-02-10
    soldstatus $137,800
  30. 2002-11-14
    soldstatus $12,500 385-char remark
    Show marketing remark (385 chars)

    GREAT OPPORTUNITY ON THIS BANK-OWNED PROPERTY. SPECIAL INFORMATION AND ADDENDA REQUIRED WITH ALL OFFERS. CALL L/A FOR ALL DETAILS. BUYER TO VERIFY ALL INFORMATION. PROPERTY IS SOLD TOTALLY "AS-IS". * * * AGENTS * * * IF UNABE TO CONFIRM APPOINTMENT BY OFFICE PHONE, PLEASE USE E-MAIL PREMIERMD@AOL. COM FOR SHOWING INSTRUCTIONS/APPOINTMENTS. THANKS FOR THE CO-OPERATION!!

  31. 2002-09-13
    historical 385-char remark
    Show marketing remark (385 chars)

    GREAT OPPORTUNITY ON THIS BANK-OWNED PROPERTY. SPECIAL INFORMATION AND ADDENDA REQUIRED WITH ALL OFFERS. CALL L/A FOR ALL DETAILS. BUYER TO VERIFY ALL INFORMATION. PROPERTY IS SOLD TOTALLY "AS-IS". * * * AGENTS * * * IF UNABE TO CONFIRM APPOINTMENT BY OFFICE PHONE, PLEASE USE E-MAIL PREMIERMD@AOL. COM FOR SHOWING INSTRUCTIONS/APPOINTMENTS. THANKS FOR THE CO-OPERATION!!

  32. 2002-09-11
    listed $13,900 385-char remark
    Show marketing remark (385 chars)

    GREAT OPPORTUNITY ON THIS BANK-OWNED PROPERTY. SPECIAL INFORMATION AND ADDENDA REQUIRED WITH ALL OFFERS. CALL L/A FOR ALL DETAILS. BUYER TO VERIFY ALL INFORMATION. PROPERTY IS SOLD TOTALLY "AS-IS". * * * AGENTS * * * IF UNABE TO CONFIRM APPOINTMENT BY OFFICE PHONE, PLEASE USE E-MAIL PREMIERMD@AOL. COM FOR SHOWING INSTRUCTIONS/APPOINTMENTS. THANKS FOR THE CO-OPERATION!!

  33. 1999-12-09
    soldstatus $57,000
  34. 1997-10-07
    soldstatus $34,000
  35. 1997-10-07
    soldstatus $72,000

ⓘ 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
$2,741 · $228/mo
Projected year-2 tax
$2,741 · $228/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 8/10 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
$23,684
− Mortgage interest
−$7,562
− Property taxes
−$2,741
− Insurance
−$675
− Repairs & maintenance
−$1,895
− Management
−$1,895
− Depreciation
−$3,927
Taxable income
$4,990
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,197
After-tax cash flow
$5,602/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)
47,465
Household income
$89,017
Rent vs Own
41.5% rent · 58.5% own
Severe rent burden
1786.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 55% Hispanic / Latino 21% Black 16% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Dominican 1%
Common ancestry
Romanian 5% Lithuanian 2% Italian 1%
Foreign-born
17% · Canada, China, Vietnam
Languages at home
76% English-only · Spanish 18% Other Indo-European 2% Russian/Polish/Slavic 1%

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
▼ -332.23%
Current HPI
241.284
Rent YoY
▲ 1.31%
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

-96.0% since first listed
23 events — show timeline
  • 2026-04-24 Price Changed $1,350 BRIGHTMLS
  • 2026-02-06 Listed for Rent $1,550 BRIGHTMLS
  • 2026-02-06 Rental Removed $1,495 RENTLY
  • 2026-01-30 Price Changed $1,495 RENTLY
  • 2026-01-02 Price Changed $148,000 BRIGHT MLS
  • 2026-01-02 Relisted BRIGHT MLS
  • 2025-12-31 Listing Removed BRIGHT MLS
  • 2025-11-03 Relisted BRIGHT MLS
  • 2025-10-31 Listing Removed BRIGHT MLS
  • 2025-09-12 Price Changed $160,000 BRIGHT MLS
  • 2025-08-21 Price Changed $175,000 BRIGHT MLS
  • 2025-07-31 Listed $180,000 BRIGHT MLS
  • 2024-09-17 Listed for Rent $1,600 RENTLY
  • 2024-08-29 Rental Removed $1,600 RENTLY
  • 2024-08-18 Listed for Rent $1,600 RENTLY
  • 2022-02-16 Price Changed $1,660 RENT.
  • 2022-02-10 Sold (Public Records) $137,800 Public Records
  • 2002-11-14 Sold (MLS) $12,500 MRIS
  • 2002-09-13 Delisted MRIS
  • 2002-09-11 Listed $13,900 MRIS
  • 1999-12-09 Sold (Public Records) $57,000 Public Records
  • 1997-10-07 Sold (Public Records) $72,000 Public Records
  • 1997-10-07 Sold (Public Records) $34,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $2,741 · +17.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…