CashFlowRE
Sign in Sign up
9932 Britinay Ln
D Composite 40.86
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.3/30.0
  • Rent growth +4.2/5.0
  • Livability +3.9/5.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • DSCR +2.2/10.0
  • Appreciation +0.0/10.0

$332,000

9932 Britinay Ln · Carney, MD 21234
4 bd · 2.5 ba · 1,782 sqft · SingleFamily public records · 4 Days on market
Built 1988 5,525 sqft lot $186/sqft · 21% below area Est $423k · 21% under

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

Listing remarks

Welcome to 9932 Britinay Lane, a fantastic opportunity to create the home you have been envisioning. Offering over 2,000+ square feet of finished living space across three levels, this home also features the convenience of a one car garage. The main level includes a spacious living room, dining room, kitchen, and a cozy family room with direct access to the garage. Upstairs, the primary suite offers a full private bath along with additional space perfect for a home office or sitting area. Two additional bedrooms and a full hallway bath complete the upper level. The basement is approximately almost finished, just bring your choice of flooring to complete the space to your taste with 3 additi

Key facts

  • 5,525 sq ft lot
  • Garage
  • Built 1988

Property features AI

Finance

  • Other: Fee simple ownership; Property condition listed as good

Exterior

  • Parking: Attached front-entry garage with inside access (1 garage space); Driveway parking for 1 vehicle; Total of 2 parking spaces
  • Utilities: Public water; Public sewer; Electric service for heating, cooling, and hot water
  • Home design: Detached single-family home; Main entrance faces south; One full finished below-grade level
  • Construction: Aluminum siding; Concrete construction elements; Architectural shingle roof; Slab foundation; Built according to assessor records
  • Exterior features: Lot dimensions listed; No tidal water

Interior

  • Kitchen: Electric range/oven; Refrigerator; Dishwasher; Exhaust fan; Eat-in kitchen
  • Bedrooms: Three bedrooms on the upper level; One bedroom on the lower level
  • Flooring: Hardwood; Carpet; Laminate
  • Bathrooms: Three full bathrooms (two on upper level, one on lower level); One half bathroom on the main level
  • Heating & cooling: Heat pump heating; Central air conditioning; Electric heating and cooling; Electric hot water
  • Interior features: Traditional floor plan; Dining area; Eat-in kitchen; Master bathroom; Tub with shower; Drywall walls and ceilings; Fully finished basement with interior access and separate outside entrance
  • Laundry & utility: Washer and dryer; Laundry located in the 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 4-bed/2.5-bath single-family listed at $332k.

Deal economics

  • At list price, monthly cash flow is $-306 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $278k (16.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $248k (25.4% below list).
  • Recommended offer: $248k (25.4% below list) — sets the bar for 1% rule.

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; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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 36% 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 $10k 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.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $247,726 (25.4% 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. 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. 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?
  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
0.75%
Cap rate
5.19%
Cash-on-cash
-3.95%
DSCR
0.82
GRM
11.2

CMA / ARV

ARV (median comp)
$422,673
List price
$332,000
Delta
-21.45%
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
9932 Britinay Ln 0.00mi 4/3.5 1,782 (0%) 1mo $370,000 $208 95
14 Britmore Ct 0.21mi 4/2.5 1,826 (+2%) 7mo $429,000 $235 80
9919 Finney Dr 0.38mi 4/2.0 1,778 (-0%) 5mo $520,000 $292 75
23 Havenfield Dr 0.40mi 4/2.0 1,804 (+1%) 13mo $405,000 $225 67
9951 Hilltop Dr 0.12mi 3/3.5 (-1) 1,968 (+10%) 2mo $455,000 $231 66
3329 E Joppa Rd 0.49mi 4/2.0 1,936 (+9%) 1mo $383,000 $198 60
9955 Britinay Ln 0.09mi 3/2.5 (-1) 1,542 (-14%) 12mo $455,000 $295 59
13 Leinster Garth 0.62mi 3/3.0 (-1) 1,732 (-3%) 2mo $430,000 $248 58
9723 Britinay Ln 0.30mi 3/3.0 (-1) 2,016 (+13%) 1mo $460,000 $228 56
3615 Melanie Rd 0.25mi 4/2.0 1,524 (-14%) 9mo $390,000 $256 55
9633 Oak Summit Ave 0.57mi 3/2.0 (-1) 1,720 (-4%) 12mo $355,000 $206 50
4 Acre Ct 0.55mi 3/2.5 (-1) 1,581 (-11%) 9mo $335,000 $212 43

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
-19.0%
Equity multiple
0.31×
Total profit
$-63,750
Equity at exit
$49,502
10-year hold
IRR
-5.5%
Equity multiple
0.59×
Total profit
$-38,420
Equity at exit
$28,705

Cash invested: $92,960 (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
11.2×

Monthly cashflow live

Estimated rent
$2,477 high interval (Pro) →
Mortgage (P&I)
$1,741
Tax from tax record
$384 /mo · $4,602/yr
Insurance
$138
HOA
$0
Vacancy / Maint / Mgmt
$520
Net cashflow
$-306

Break-even live

Break-even rent $2,864
Max offer price $277,967
Occupancy floor

Sensitivity live

Price -10% $-118 -5% $-212 +0% $-306 +5% $-400 +10% $-494
Rent -10% $-502 -5% $-404 +0% $-306 +5% $-208 +10% $-110
Rate -1.0pp $-139 -0.5pp $-221 base $-306 +0.5pp $-392 +1.0pp $-479

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
$83,000
Closing costs
$9,960
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 27 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 0.72mi
24 Lerner Ct Unit 32H Nottingham, MD 3.0 2.0 1556 $2,295 $1.47 18d 1 0.79mi
8529 Ramort Dr Unit 22A Nottingham, MD 3.0 2.0 1896 $2,495 $1.32 18d 1 0.82mi
2924 Cub Hill Rd Parkville, MD 3.0 2.0 1770 $2,695 $1.52 44d 1 0.82mi
3201 E Joppa Rd Parkville, MD 3.0 1.5 1812 $2,800 $1.55 44d 1 0.84mi
8552 Hydra Ln Unit 11G Nottingham, MD 4.0 2.0 1296 $2,872 $2.22 18d 1 0.85mi
21 Kirwin Ct Parkville, MD 4.0 2.5 1800 $2,872 $1.60 18d 1 0.89mi
24 Maple Hollow Ct Parkville, MD 3.0 3.5 1600 $2,400 $1.50 44d 1 0.97mi
105 Bourbon Ct Parkville, MD 3.0 2.5 1320 $2,150 $1.63 44d 1 0.99mi
3754 Foxford Stream Rd Nottingham, MD 4.0 4.0 1360 $2,800 $2.06 44d 1 1.01mi
2900 Cub Hill Rd Parkville, MD 4.0 2.0 2500 $2,900 $1.16 22d 1 1.03mi
2815 Northwind Rd Parkville, MD 4.0 3.0 1992 $3,000 $1.51 24d 1 1.06mi
10 Darbytown Ct Nottingham, MD 3.0 2.0 1420 $1,950 $1.37 44d 1 1.14mi
2908 5th Ave Parkville, MD 3.0 1.0 1260 $1,950 $1.55 44d 1 1.16mi
19 Hoban Ct Nottingham, MD 3.0 2.5 1410 $2,200 $1.56 22d 1 1.19mi
8334 Tapu Ct Nottingham, MD 3.0 2.5 1302 $2,100 $1.61 15d 1 1.20mi
16 Pike Hall Pl Nottingham, MD 3.0 2.5 1280 $2,400 $1.88 5d 1 1.24mi
21 Monhegan Ct Unit 28B Nottingham, MD 3.0 2.0 1436 $1,900 $1.32 44d 1 1.25mi
2 Durness Ct Unit 30I Nottingham, MD 3.0 2.0 1446 $2,100 $1.45 44d 1 1.27mi
4217 Mispillion Rd Nottingham, MD 3.0 2.5 2190 $2,700 $1.23 44d 1 1.29mi
4236 Slater Ave Nottingham, MD 3.0 2.0 1266 $2,500 $1.97 3d 1 1.30mi
19 Perryfalls Pl Nottingham, MD 3.0 2.5 1920 $2,500 $1.30 44d 1 1.32mi
3407 Orbitan Rd Parkville, MD 3.0 1.5 1508 $2,200 $1.46 24d 1 1.37mi
35 Bellfalls Way Nottingham, MD 3.0 2.5 1642 $2,300 $1.40 5d 1 1.38mi
23 Beloak Ct Nottingham, MD 3.0 2.5 1760 $2,350 $1.34 5d 1 1.44mi
9005 Perring Park Rd Parkville, MD 3.0 2.5 2146 $3,000 $1.40 17d 1 1.48mi

Listing history 5 events

  1. 2026-05-05
    status Pending 806-char remark
  2. 2026-05-04
    historical 806-char remark
  3. 2026-04-30
    listed $332,000 Active 806-char remark
  4. 2026-04-30
    historical $332,000 806-char remark
  5. 1989-03-27
    soldstatus $142,900

ⓘ 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
$4,602 · $384/mo
Projected year-2 tax
$4,602 · $384/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 ≥105°F today · 14 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
$29,727
− Mortgage interest
−$18,597
− Property taxes
−$4,602
− Insurance
−$1,660
− Repairs & maintenance
−$2,378
− Management
−$2,378
− Depreciation
−$9,658
Taxable loss
−$9,547
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,291
After-tax cash flow
$-1,379/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
66,334
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

+158.9% since first listed
6 events — show timeline
  • 2026-05-28 Sold (MLS) $370,000 BRIGHT MLS
  • 2026-05-05 Pending BRIGHT MLS
  • 2026-05-04 Listing Removed BRIGHT MLS
  • 2026-04-30 Listed $332,000 BRIGHT MLS
  • 2026-04-30 Coming Soon $332,000 BRIGHT MLS
  • 1989-03-27 Sold (Public Records) $142,900 Public Records

Property tax history

+2.1%/yr

Latest (2025): $4,602 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…