CashFlowRE
Sign in Sign up
209 Linhigh Ave
D Composite 42.88
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 +13.0/30.0
  • ARV discount +10.0/15.0
  • Livability +4.0/5.0
  • DSCR +3.9/10.0
  • Rent growth +3.8/5.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$315,000

209 Linhigh Ave · Overlea, MD 21236
4 bd · 1.0 ba · 1,538 sqft · SingleFamily public records · 5 Days on market
Built 1949 7,250 sqft lot Est $334k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wow you don't want to miss this wonderful 4 Bedroom Cape cod located in the sought-after Linhigh neighborhood. This well maintained home has been updated over the years and Shows beautifully! Gleaming hardwood floors throughout, Bright spacious Living Room with bay window, Large Eat-In--Kitchen walks out to Enclosed rear porch with Huge fenced rear yard, with fire pit and Patio area, There is also an Awesome Finished Basement with plush carpet and loads of storage, Upper level features two additional large bedrooms and so much more! Hurry make your appointment today!

Key facts

  • 7,250 sq ft lot
  • 2 parking spots
  • Built 1949

Property features AI

Exterior

  • Parking: Two total garage and parking spaces; Driveway with two spaces; Concrete and paved driveway; On-street, off-street and driveway parking available
  • Utilities: Public water; Public sewer; Electric cooling fuel; Natural gas heating and hot water
  • Home design: Detached property; Above-grade and below-grade living space
  • Construction: Brick construction; Block foundation; Above grade and below grade structures
  • Exterior features: Lot dimensions listed as 1.00 x; No tidal water

Interior

  • Bedrooms: Two bedrooms on the main level; Two bedrooms on the upper level
  • Bathrooms: One full bathroom on the main level; One full bathroom total
  • Heating & cooling: Forced air heating; Natural gas heating and hot water; Central air conditioning (electric)
  • Interior features: Partially finished basement; Living room; Sun/Florida room

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/1.0-bath single-family listed at $315k.

Deal economics

  • At list price, monthly cash flow is $-16 ($-193/yr) — negative.
  • To cash-flow at today's rent, offer at most $312k (0.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (17.8% below list).
  • Recommended offer: $259k (17.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#38 in MD, #1,418 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
  • 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 (+5.3%/yr); 132 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 33% of the median local income ($95k/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 $9k 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 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 9y ago; this cycle's ask is 7% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1949 — 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 $259,060 (17.8% 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. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
6.23%
Cash-on-cash
-0.22%
DSCR
0.99
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$333,746
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
104 Linhigh Ave 0.21mi 3/1.0 (-1) 1,467 (-5%) 8mo $318,000 $217 71
7536 Marks Ave 0.22mi 5/2.0 (+1) 1,606 (+4%) 7mo $312,000 $194 68
4209 Cardwell Ave 0.21mi 3/2.0 (-1) 1,451 (-6%) 6mo $340,000 $234 66
4212 Hazel Ave 0.38mi 3/2.0 (-1) 1,505 (-2%) 16mo $322,000 $214 56
7313 Beech Ave 0.41mi 3/2.0 (-1) 1,586 (+3%) 13mo $173,100 $109 56
9 Belhaven Dr 0.38mi 4/2.5 1,562 (+2%) 23mo $350,000 $224 54
4215 Fowler Ave 0.22mi 4/3.0 1,686 (+10%) 13mo $375,000 $222 54
22 Elinor Ave 0.33mi 4/2.0 1,746 (+14%) 12mo $350,000 $200 48
4603-H Kenwood Ave 0.67mi 3/1.0 (-1) 1,624 (+6%) 7mo $187,000 $115 48
13 Elmont Ave 0.65mi 3/2.0 (-1) 1,716 (+12%) 2mo $375,000 $219 40
107 E Overlea Ave E 0.75mi 5/2.0 (+1) 1,648 (+7%) 9mo $305,000 $185 37
5309 Kenwood Ave 0.74mi 3/2.5 (-1) 1,440 (-6%) 16mo $319,900 $222 31

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 · 5.34% rent growth · sell at horizon

5-year hold
IRR
-14.2%
Equity multiple
0.48×
Total profit
$-45,856
Equity at exit
$46,968
10-year hold
IRR
-2.2%
Equity multiple
0.84×
Total profit
$-14,505
Equity at exit
$27,235

Cash invested: $88,200 (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 21236

Rents YoY
5.3%
Active inventory
132
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,591 high interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$279 /mo · $3,354/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$544
Net cashflow
$-16

Break-even live

Break-even rent $2,611
Max offer price $312,162
Occupancy floor 96%

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
$78,750
Closing costs
$9,450
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Elinor Ave Nottingham, MD 4.0 2.5 1800 $2,800 $1.56 24d 1 0.29mi
101 Elinor Ave Nottingham, MD 4.0 2.0 1476 $2,900 $1.96 44d 1 0.30mi
5 Belhaven Dr Nottingham, MD 4.0 1.5 1554 $2,000 $1.29 44d 1 0.33mi
5110 Kenwood Ave Baltimore, MD 3.0 1.5 1406 $2,500 $1.78 44d 1 0.53mi
29 E Elm Ave Baltimore, MD 3.0 2.0 2052 $3,000 $1.46 5d 1 0.54mi
3617 Double Rock Ln Parkville, MD 3.0 2.5 2000 $2,395 $1.20 5d 1 0.74mi
7935 Belridge Rd Nottingham, MD 1.0–3.0 1.0–1.5 974 $2,172 $2.23 2d 17 0.99mi
6504 Rosemont Ave Baltimore, MD 5.0 3.0 2098 $2,900 $1.38 44d 1 1.17mi
5938 Clayton Ave Baltimore, MD 4.0 2.0 1296 $2,872 $2.22 16d 1 1.29mi
3412 Fleetwood Ave Baltimore, MD 3.0 2.5 1620 $2,195 $1.35 44d 1 1.45mi
3407 Orbitan Rd Parkville, MD 3.0 1.5 1508 $2,200 $1.46 24d 1 1.48mi

Listing history 9 events

  1. 2026-06-17
    status $315,000 Pending 5 DOM
  2. 2026-06-16
    days on market $315,000 Active 5 DOM
  3. 2026-06-15
    days on market $315,000 Active 4 DOM
  4. 2026-06-13
    statusdays on market $315,000 Active 2 DOM
  5. 2026-06-09
    days on market $315,000 Coming Soon 3 DOM
  6. 2026-06-08
    remarks 699-char remark
  7. 2026-06-08
    days on market $315,000 Coming Soon 2 DOM
  8. 2026-06-07
    remarks 673-char remark
  9. 2026-06-07
    listed $315,000 Coming Soon 1 DOM

ⓘ 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
$3,354 · $279/mo
Projected year-2 tax
$3,394 · $283/mo
Expected delta
+$40/yr (+$3/mo · 1.2%)

ⓘ 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 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
$31,087
− Mortgage interest
−$17,645
− Property taxes
−$3,354
− Insurance
−$1,575
− Repairs & maintenance
−$2,487
− Management
−$2,487
− Depreciation
−$9,164
Taxable loss
−$5,624
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,350
After-tax cash flow
$1,157/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 — Overlea

Score
81/100
State rank
#38
US rank
#1418

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Overlea, MD
County
Baltimore County · 769,527 people
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
39,514
Household income
$95,149
Rent vs Own
30.4% rent · 69.6% own
Severe rent burden
1476.0

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 0.63)
Race & ethnicity
White 56% Black 19% Asian 16% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 1%
Common ancestry
Romanian 5% Lithuanian 2% Italian 1%
Foreign-born
17% · Canada, South Korea, Vietnam
Languages at home
79% English-only · Other Indo-European 8% Spanish 3% Tagalog/Filipino 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
▼ -268.43%
Current HPI
244.9907
Rent YoY
▲ 5.34%
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

+50.7% since first listed
20 events — show timeline
  • 2026-06-06 Coming Soon $315,000 BRIGHT MLS
  • 2024-03-21 Sold (Public Records) $295,000 Public Records
  • 2024-03-05 Sold (MLS) $295,000 BRIGHT MLS
  • 2024-01-22 Pending BRIGHT MLS
  • 2024-01-12 Listed $295,000 BRIGHT MLS
  • 2023-12-27 Coming Soon $295,000 BRIGHT MLS
  • 2018-03-01 Sold (Public Records) $192,500 Public Records
  • 2018-02-09 Sold (MLS) $192,500 BRIGHT MLS
  • 2018-02-09 Sold (MLS) $192,500 MRIS
  • 2018-01-10 Pending MRIS
  • 2017-09-29 Relisted MRIS
  • 2017-09-21 Relisted MRIS
  • 2017-09-21 Delisted MRIS
  • 2017-09-21 Delisted MRIS
  • 2017-09-20 Relisted MRIS
  • 2017-09-19 Relisted MRIS
  • 2017-09-19 Listed $208,990 BRIGHT MLS
  • 2017-09-19 Listed $208,990 MRIS
  • 2017-09-19 Delisted MRIS
  • 2017-09-19 Delisted MRIS

Property tax history

+3.7%/yr

Latest (2025): $3,354 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…