CashFlowRE
Sign in Sign up
3608 E Joppa Rd
C- Composite 52.22
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 +15.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.8/10.0
  • Rent growth +4.2/5.0
  • Livability +3.9/5.0
  • 1% rule +3.8/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$250,000

3608 E Joppa Rd · Carney, MD 21234
3 bd · 1.0 ba · 1,260 sqft · SingleFamily public records · 3 Days on market
Built 1948 9,480 sqft lot $198/sqft · 29% below area Est $354k · 29% under

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

Listing remarks

Offer deadline 5/16 at 9pm! Charming Cape Cod single-family home in Parkville. Step inside to a welcoming entryway with a beautiful wooden banister. Bright living room with hardwood floors and plenty of natural light. Spacious dining room with a ceiling fan and hardwood floors, located just off the kitchen. The kitchen was updated in 2009 and features laminate countertops, dark maple cabinets, a tile backsplash, tiled flooring, and space for a table. The door from the kitchen leads to the large level backyard. The main level includes one bedroom with crown molding and a full bath with a tiled shower surround. The upper level offers two additional bedrooms with the traditional dormer-style w

Key facts

  • 9,480 sq ft lot
  • 2 parking spots
  • Built 1948

Property features AI

Exterior

  • Parking: Off-street parking for two vehicles; Two total garage and parking spaces
  • Utilities: Public water; Public sewer; Natural gas available; Electric available; Cable TV available; Phone service available; Hot water: natural gas
  • Home design: Detached home; Shingle roof; Windows with screens and wood frames; Building not winterized
  • Construction: Brick and vinyl siding construction; Concrete perimeter foundation
  • Exterior features: Porch(es); Sidewalks; Street lights; Exterior lighting; Fully chain link fenced; Backs to trees; Front yard; Rear yard; Level yard

Interior

  • Kitchen: Gas oven/range; Refrigerator
  • Bedrooms: One bedroom on the main level; Two bedrooms on the upper level
  • Flooring: Tile/brick; Solid hardwood; Wood floors
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Radiator heat (oil-fired); Window air conditioning units
  • Interior features: Attic; Tub with shower; Ceiling fans; Crown molding; Dining area; Traditional floor plan; Eat-in kitchen / table space; Wood floors
  • Laundry & utility: Washer in unit (basement); Dryer in unit (basement); Water heater

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 $250k.

Deal economics

  • At list price, monthly cash flow is $108 ($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 $221k (11.6% below list).
  • Recommended offer: $221k (11.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 4.6% 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.
  • Market conditions: Rents rising fast (+6.7%/yr); 232 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $150k; list at $250k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — 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 $221,005 (11.6% below list)

Questions for the listing agent

  1. Built in 1948 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.88%
Cap rate
6.81%
Cash-on-cash
1.86%
DSCR
1.08
GRM
9.4

CMA / ARV

ARV (median comp)
$353,686
List price
$250,000
Delta
-29.32%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9111 Simms Ave 0.31mi 3/1.5 1,251 (-1%) 14mo $345,000 $276 71
3826 E Joppa Rd 0.53mi 3/1.5 1,275 (+1%) 22mo $299,900 $235 53
9824 Britinay Ln 0.59mi 3/2.0 1,399 (+11%) 12mo $335,000 $239 40
3322 Summit Ave 0.59mi 2/1.0 (-1) 1,134 (-10%) 21mo $255,000 $225 34

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
-9.5%
Equity multiple
0.64×
Total profit
$-25,147
Equity at exit
$37,276
10-year hold
IRR
4.1%
Equity multiple
1.35×
Total profit
$24,461
Equity at exit
$21,615

Cash invested: $70,000 (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
232
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,210 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$222 /mo · $2,669/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$464
Net cashflow
$108

Break-even live

Break-even rent $2,073
Max offer price $250,000
Occupancy floor 90%

Sensitivity live

Price -10% $250 -5% $179 +0% $108 +5% $38 +10% $-33
Rent -10% $-66 -5% $21 +0% $108 +5% $196 +10% $283
Rate -1.0pp $234 -0.5pp $172 base $108 +0.5pp $44 +1.0pp $-22

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
$62,500
Closing costs
$7,500
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9730 Red Clover Ct Parkville, MD 3.0 1.5 1280 $2,200 $1.72 44d 1 0.25mi
9 Robinway Ct Unit 25E Nottingham, MD 3.0 2.0 1500 $2,750 $1.83 44d 1 0.45mi
8552 Hydra Ln Unit 11G Nottingham, MD 4.0 2.0 1296 $2,872 $2.22 18d 1 0.50mi
24 Lerner Ct Unit 32H Nottingham, MD 3.0 2.0 1556 $2,295 $1.47 18d 1 0.52mi
11 Springtowne Cir Parkville, MD 1.0–2.0 1.0–2.5 819 $1,957 $2.39 5d 21 0.55mi
3754 Foxford Stream Rd Nottingham, MD 4.0 4.0 1360 $2,800 $2.06 44d 1 0.57mi
8507 Gradien Dr Baltimore, MD 3.0 1.5 1056 $2,100 $1.99 24d 1 0.58mi
8818 Blairwood Rd Nottingham, MD 1.0–2.0 1.0 900 $1,649 $1.83 3d 42 0.58mi
55 Insley Way Nottingham, MD 2.0–3.0 1.0–1.5 820 $1,900 $2.32 13d 15 0.60mi
9428 Orbitan Ct Parkville, MD 2.0 1.5 1670 $2,250 $1.35 44d 1 0.72mi
1 Waldmann Mill Ct Nottingham, MD 2.0–3.0 1.0–1.5 1076 $2,249 $2.09 4d 12 0.79mi
4219 Slater Ave Nottingham, MD 3.0 1.0 1174 $2,000 $1.70 44d 1 0.80mi
9702 Oakdale Ave Parkville, MD 4.0 2.0 1188 $2,000 $1.68 44d 1 0.81mi
105 Bourbon Ct Parkville, MD 3.0 2.5 1320 $2,150 $1.63 44d 1 0.82mi
8334 Tapu Ct Nottingham, MD 3.0 2.5 1302 $2,100 $1.61 15d 1 0.83mi
4236 Slater Ave Nottingham, MD 3.0 2.0 1266 $2,500 $1.97 3d 1 0.88mi
21 Monhegan Ct Unit 28B Nottingham, MD 3.0 2.0 1436 $1,900 $1.32 44d 1 0.92mi
2 Durness Ct Unit 30I Nottingham, MD 3.0 2.0 1446 $2,100 $1.45 44d 1 0.93mi
8501 Walther Blvd Nottingham, MD 1.0–2.0 1.0 780 $1,629 $2.09 3d 21 0.95mi
3201 E Joppa Rd Parkville, MD 3.0 1.5 1812 $2,800 $1.55 44d 1 0.97mi
9608 9th Ave Parkville, MD 3.0 1.5 1040 $2,200 $2.12 6d 1 1.02mi
19 Hoban Ct Nottingham, MD 3.0 2.5 1410 $2,200 $1.56 22d 1 1.16mi
10 Darbytown Ct Nottingham, MD 3.0 2.0 1420 $1,950 $1.37 44d 1 1.18mi
21 Kirwin Ct Parkville, MD 4.0 2.5 1800 $2,872 $1.60 18d 1 1.24mi
2924 Cub Hill Rd Parkville, MD 3.0 2.0 1770 $2,695 $1.52 44d 1 1.25mi
24 Maple Hollow Ct Parkville, MD 3.0 3.5 1600 $2,400 $1.50 44d 1 1.26mi
3800 Meghan Dr Unit 3C Nottingham, MD 3.0 2.0 1379 $2,100 $1.52 6d 1 1.27mi
3 Sagebrush Ct Nottingham, MD 3.0 2.0 1395 $2,100 $1.51 44d 1 1.27mi
3407 Orbitan Rd Parkville, MD 3.0 1.5 1508 $2,200 $1.46 24d 1 1.29mi
2908 5th Ave Parkville, MD 3.0 1.0 1260 $1,950 $1.55 44d 1 1.34mi
9150 Parkland Rd Parkville, MD 1.0–2.0 1.0–1.5 931 $1,530 $1.64 2d 57 1.34mi
16 Pike Hall Pl Nottingham, MD 3.0 2.5 1280 $2,400 $1.88 6d 1 1.39mi
9300 Carney Ave Unit A Parkville, MD 2.0 1.0 1392 $1,300 $0.93 44d 1 1.41mi
5 Cardor Ct #5 Nottingham, MD 2.0 1.5 1314 $2,200 $1.67 44d 1 1.42mi
1 Durban Ct Nottingham, MD 1.0–3.0 1.0–2.0 999 $2,530 $2.53 2d 24 1.43mi
7935 Belridge Rd Nottingham, MD 1.0–3.0 1.0–1.5 974 $2,172 $2.23 3d 17 1.46mi
23 Beloak Ct Nottingham, MD 3.0 2.5 1760 $2,350 $1.34 6d 1 1.47mi
35 Bellfalls Way Nottingham, MD 3.0 2.5 1642 $2,300 $1.40 6d 1 1.48mi

Listing history 4 events

  1. 2026-05-17
    status Pending 1019-char remark
  2. 2026-05-15
    listed $250,000 Active 1019-char remark
  3. 2026-05-01
    historical $250,000 1019-char remark
  4. 2005-03-10
    soldstatus $150,000

ⓘ 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
$2,669 · $222/mo
Projected year-2 tax
$2,697 · $225/mo
Expected delta
+$28/yr (+$2/mo · 1.1%)

ⓘ 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 2/10 Low
  • 🌡 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
$26,521
− Mortgage interest
−$14,004
− Property taxes
−$2,669
− Insurance
−$1,250
− Repairs & maintenance
−$2,122
− Management
−$2,122
− Depreciation
−$7,273
Taxable loss
−$2,918
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$700
After-tax cash flow
$2,001/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

+66.7% since first listed
4 events — show timeline
  • 2026-05-17 Pending BRIGHT MLS
  • 2026-05-15 Listed $250,000 BRIGHT MLS
  • 2026-05-01 Coming Soon $250,000 BRIGHT MLS
  • 2005-03-10 Sold (Public Records) $150,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $2,669 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…