CashFlowRE
Sign in Sign up
1719 Selma Ave
C- Composite 50.89
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 +15.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$224,900

1719 Selma Ave · Arbutus, MD 21227
3 bd · 1.0 ba · 1,657 sqft · SingleFamily public records · 4 Days on market
Built 1925 7,405 sqft lot $136/sqft · 41% below area Est $382k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lots of potential! Located in walking distance to MARC train! 2 Main level bedrooms with large finished attic which could easily be a master suite! Cozy wood burning fireplace in LR and gas fireplace in FR! Detached 1 car garage and fenced in yard! This house is just waiting for your personal touches and update! Great bones! Estate sale and sold strictly as-is! Great investment!!!

Key facts

  • Ample parking
  • No hoa fees
  • Two fireplaces

Tags

PARTIALLY FINISHED BASEMENTTWO FIREPLACESDETACHED GARAGEAMPLE PARKINGNO HOA FEES

Property features AI

Exterior

  • Parking: Detached front-entry garage (1 car); Driveway parking
  • Utilities: Public water; Public sewer; Hot water: natural gas
  • Home design: Detached property; Above-grade and below-grade living areas
  • Construction: Estimated year built; Vinyl siding and asphalt exterior; Block foundation
  • Exterior features: Not in a federal flood zone; Ground rent paid annually; Pets allowed with no restrictions

Interior

  • Bedrooms: Two bedrooms on the main level; One bedroom on the upper level
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Radiator heating (oil-fired); Window air conditioning units
  • Interior features: Partially finished basement with outside entrance; Two fireplaces
  • Laundry & utility: Laundry in basement

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 single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $88 ($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 $207k (8.0% below list).
  • Recommended offer: $207k (8.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 4.2% in Arbutus — 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 (#70 in MD, #2,508 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: 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: Halethorpe Elementary (math 12% / reading 17%, grade F, #477 of 860 statewide, top 59%, 273 students, 60% FRL); Arbutus Middle (math 11% / reading 40%, grade F, #97 of 225 statewide, top 46%, 970 students, 56% FRL); Lansdowne High (math 3% / reading 25%, grade F, #190 of 222 statewide, top 86%, 1,410 students, 60% FRL) — zoned schools average 59% FRL vs 39% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.2%/yr); 99 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,511 units permitted in Baltimore County in 2024 (643 in 5+ unit buildings).

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 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 11y 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 $139k; list at $225k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wind risk, 26% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $207,003 (8.0% below list)

Questions for the listing agent

  1. Built in 1925 — 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 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?
  4. 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?
  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
0.92%
Cap rate
6.76%
Cash-on-cash
1.67%
DSCR
1.07
GRM
9.1

CMA / ARV

ARV (median comp)
$382,481
List price
$224,900
Delta
-41.20%
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
1722 Selma Ave 0.03mi 3/1.5 1,618 (-2%) 11mo $367,000 $227 83
1810 Arbutus Ave 0.13mi 4/1.5 (+1) 1,672 (+1%) 6mo $350,000 $209 80
4630 Magnolia Ave 0.16mi 4/2.5 (+1) 1,620 (-2%) 1mo $420,000 $259 77
1808 Arbutus 0.12mi 3/2.0 1,880 (+14%) 7mo $359,000 $191 62
1911 Halethorpe 0.28mi 4/2.5 (+1) 1,789 (+8%) 4mo $475,000 $266 59
1706 Summit Ave 0.31mi 3/2.0 1,838 (+11%) 7mo $385,000 $209 58
1811 Palo Cir 0.65mi 4/2.5 (+1) 1,680 (+1%) 5mo $375,000 $223 52
5536 Carville Ave 0.56mi 3/2.0 1,844 (+11%) 1mo $425,000 $230 50
5706 Mineral 0.44mi 2/2.0 (-1) 1,521 (-8%) 8mo $400,000 $263 50
1250 Francis Ave 0.45mi 4/2.0 (+1) 1,824 (+10%) 8mo $400,000 $219 47
5602 Huntsmoor Rd 0.61mi 3/2.0 1,514 (-9%) 8mo $350,000 $231 46
5521 Willys Ave 0.70mi 3/2.5 1,814 (+10%) 2mo $445,000 $245 44

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 · 1.17% rent growth · sell at horizon

5-year hold
IRR
-15.7%
Equity multiple
0.45×
Total profit
$-34,563
Equity at exit
$33,533
10-year hold
IRR
-10.7%
Equity multiple
0.40×
Total profit
$-37,587
Equity at exit
$19,445

Cash invested: $62,972 (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 21227

Rents YoY
1.2%
Active inventory
99
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,070 high interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$274 /mo · $3,292/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$435
Net cashflow
$88

Break-even live

Break-even rent $1,959
Max offer price $224,900
Occupancy floor 91%

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
$56,225
Closing costs
$6,747
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
103 Waelchli Ave Halethorpe, MD 3.0 1.5 1612 $1,600 $0.99 5d 1 0.62mi
5504 Carville Ave Unit A Arbutus, MD 3.0 1.5 2000 $2,500 $1.25 5d 1 0.73mi
1 Lanhill Ct #1 Halethorpe, MD 3.0 2.5 1236 $2,475 $2.00 5d 1 0.90mi
5630 Ringwood Dr Unit F Halethorpe, MD 2.0 2.0 1059 $2,000 $1.89 22d 1 0.91mi
5630 Ringwood Dr #714 Halethorpe, MD 2.0 2.0 1059 $2,000 $1.89 24d 1 0.91mi
1727 Magnolia Ave Halethorpe, MD 2.0 1.0 1784 $2,300 $1.29 18d 1 1.03mi
1014 Stormont Cir Halethorpe, MD 3.0 3.0 1776 $2,200 $1.24 5d 1 1.05mi
1270 Linden Ave Unit 2 Halethorpe, MD 2.0 1.0 1200 $1,300 $1.08 43d 1 1.07mi
5605 Shelbourne Rd Unit B Halethorpe, MD 2.0 1.0 1620 $1,800 $1.11 43d 1 1.21mi
2713 Hammonds Ferry Rd Lansdowne, MD 3.0 2.0 1990 $1,950 $0.98 43d 1 1.37mi
5143 Westland Blvd Halethorpe, MD 3.0 2.0 1480 $2,350 $1.59 18d 1 1.41mi
4369 Hollins Ferry Rd Halethorpe, MD 3.0 1.0 1152 $1,900 $1.65 43d 1 1.48mi

Listing history 9 events

  1. 2026-05-11
    status Pending 453-char remark
  2. 2026-05-07
    listed $224,900 Active 453-char remark
  3. 2015-04-14
    soldstatus $139,000
  4. 2015-03-26
    historical 391-char remark
    Show marketing remark (391 chars)

    Lots of potential! Located in walking distance to MARC train! 2 Main level bedrooms with large finished attic which could easily be a master suite! Cozy wood burning fireplace in LR and gas fireplace in FR! Detached 1 car garage and fenced in yard! This house is just waiting for your personal touches and update! Great bones! Estate sale and sold strictly as-is! Great investment!!!

  5. 2015-03-23
    soldstatus $139,000 391-char remark
    Show marketing remark (391 chars)

    Lots of potential! Located in walking distance to MARC train! 2 Main level bedrooms with large finished attic which could easily be a master suite! Cozy wood burning fireplace in LR and gas fireplace in FR! Detached 1 car garage and fenced in yard! This house is just waiting for your personal touches and update! Great bones! Estate sale and sold strictly as-is! Great investment!!!

  6. 2015-03-23
    soldstatus $139,000 Sold
    Show marketing remark (391 chars)

    Lots of potential! Located in walking distance to MARC train! 2 Main level bedrooms with large finished attic which could easily be a master suite! Cozy wood burning fireplace in LR and gas fireplace in FR! Detached 1 car garage and fenced in yard! This house is just waiting for your personal touches and update! Great bones! Estate sale and sold strictly as-is! Great investment!!!

  7. 2015-02-16
    status Contract
    Show marketing remark (391 chars)

    Lots of potential! Located in walking distance to MARC train! 2 Main level bedrooms with large finished attic which could easily be a master suite! Cozy wood burning fireplace in LR and gas fireplace in FR! Detached 1 car garage and fenced in yard! This house is just waiting for your personal touches and update! Great bones! Estate sale and sold strictly as-is! Great investment!!!

  8. 2015-02-12
    listed $139,000 391-char remark
    Show marketing remark (391 chars)

    Lots of potential! Located in walking distance to MARC train! 2 Main level bedrooms with large finished attic which could easily be a master suite! Cozy wood burning fireplace in LR and gas fireplace in FR! Detached 1 car garage and fenced in yard! This house is just waiting for your personal touches and update! Great bones! Estate sale and sold strictly as-is! Great investment!!!

  9. 2015-02-12
    listed $139,000 Active
    Show marketing remark (391 chars)

    Lots of potential! Located in walking distance to MARC train! 2 Main level bedrooms with large finished attic which could easily be a master suite! Cozy wood burning fireplace in LR and gas fireplace in FR! Detached 1 car garage and fenced in yard! This house is just waiting for your personal touches and update! Great bones! Estate sale and sold strictly as-is! Great investment!!!

ⓘ 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
$3,292 · $274/mo
Projected year-2 tax
$3,292 · $274/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 5/10 Major 26% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 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
$24,840
− Mortgage interest
−$12,598
− Property taxes
−$3,292
− Insurance
−$1,124
− Repairs & maintenance
−$1,987
− Management
−$1,987
− Depreciation
−$6,543
Taxable loss
−$2,691
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$646
After-tax cash flow
$1,700/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 — Arbutus

Score
78/100
State rank
#70
US rank
#2508

Category grades

Amenities D+ Commute A+ Cost of living B- 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
Arbutus, MD
County
Baltimore County · 769,527 people
City population
35,695
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
34,907
Household income
$85,986
Rent vs Own
35.3% rent · 64.7% own
Severe rent burden
930.0

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 0.59)
Race & ethnicity
White 61% Black 16% Hispanic / Latino 12% Two or more races 7% Asian 4%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 2% Italian 2% Slovak 2%
Foreign-born
13% · Canada, Philippines, China
Languages at home
83% English-only · Spanish 10% Other Asian/Pacific 2% Other Indo-European 2%

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
▼ -294.07%
Current HPI
281.9628
Rent YoY
▲ 1.17%
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

+61.8% since first listed
9 events — show timeline
  • 2026-05-11 Pending BRIGHT MLS
  • 2026-05-07 Listed $224,900 BRIGHT MLS
  • 2015-04-14 Sold (Public Records) $139,000 Public Records
  • 2015-03-26 Listing Removed BRIGHT MLS
  • 2015-03-23 Sold (MLS) $139,000 MRIS
  • 2015-03-23 Sold (MLS) $139,000 BRIGHT MLS
  • 2015-02-16 Pending MRIS
  • 2015-02-12 Listed $139,000 MRIS
  • 2015-02-12 Listed $139,000 BRIGHT MLS

Property tax history

+3.4%/yr

Latest (2025): $3,292 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…