CashFlowRE
Sign in Sign up
5424 Glenview Rd
D Composite 41.64
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 +9.5/30.0
  • Livability +4.4/5.0
  • 1% rule +2.8/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$359,900

5424 Glenview Rd · Perry Hall, MD 21057
4 bd · 3.0 ba · 3,069 sqft · SingleFamily public records · 25 Days on market
Built 1875 4.39 ac lot $117/sqft · 27% below area Est $494k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Nestled in the peaceful Glen Arm section of Baltimore County, this extraordinary property offers a rare opportunity to restore and reimagine a truly unique estate. Set on nearly 5 private acres surrounded by mature trees, the home delivers exceptional space, character, and endless potential for renovation enthusiasts, investors, or buyers seeking a secluded retreat. Boasting approximately 3,000 square feet of living space across five levels — including a finished attic — the residence features generously sized rooms and a flexible layout ready for your vision. The expansive primary suite includes a private full bath and access to its own deck overlooking the serene wooded settin

Key facts

  • Private acres
  • Finished attic
  • Primary suite

Tags

PRIVATE ACRESMATURE TREESFINISHED ATTICPRIMARY SUITEPRIVATE FULL BATHOUTDOOR DECKS

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Water from a well; Private septic tank; Electric hot water; No municipal trash service
  • Home design: Detached structure; Building is winterized; Major rehab needed
  • Construction: Frame construction; Block foundation; Above-grade and below-grade other structures
  • Exterior features: In-ground personal pool; Not located in a federal flood zone

Interior

  • Bedrooms: Three bedrooms on the upper level; One bedroom on the main level
  • Bathrooms: Two full bathrooms (both on the upper level / total full baths: 2)
  • Heating & cooling: Forced air heating (natural gas); Ceiling fans for cooling (electric)
  • Interior features: Not furnished; Basement with interior access and rear entrance; Basement includes space for rooms, a workshop, and is partially finished

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/3.0-bath single-family listed at $360k.

Deal economics

  • At list price, monthly cash flow is $-249 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $316k (12.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $280k (22.2% below list).
  • Recommended offer: $280k (22.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 4.2% in Perry Hall — 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 87/100 on livability (#8 in MD, #313 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, health & safety A+; Watch: cost of living C-, 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: 17 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $11k 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

  • It's been on market 25 days — a 2% lower offer ($355k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1875 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 6→13/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $280,000 (22.2% 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 1875 — 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. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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?
  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
0.78%
Cap rate
5.46%
Cash-on-cash
-2.97%
DSCR
0.87
GRM
10.7

CMA / ARV

ARV (median comp)
$493,798
List price
$359,900
Delta
-27.12%
Verdict
UNDERPRICED
Comps
16 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9721 Hickoryhurst Dr 0.69mi 4/4.0 2,734 (-11%) 6mo $492,500 $180 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-21.2%
Equity multiple
0.26×
Total profit
$-74,175
Equity at exit
$53,662
10-year hold
IRR
-14.8%
Equity multiple
0.16×
Total profit
$-84,934
Equity at exit
$31,118

Cash invested: $100,772 (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 21057

Home prices YoY
-18.5%
Active inventory
17
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$2,800 medium interval (Pro) →
Mortgage (P&I)
$1,887
Tax from tax record
$424 /mo · $5,089/yr
Insurance
$150
HOA
$0
Vacancy / Maint / Mgmt
$588
Net cashflow
$-249

Break-even live

Break-even rent $3,116
Max offer price $315,849
Occupancy floor

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
$89,975
Closing costs
$10,797
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4117 Baker Ln Nottingham, MD 4.0 4.0 3100 $2,800 $0.90 17d 1 1.37mi

Listing history 7 events

  1. 2026-06-07
    statusdays on market $359,900 Pending 25 DOM
  2. 2026-06-04
    days on market $359,900 Active 23 DOM
  3. 2026-06-03
    days on market $359,900 Active 22 DOM
  4. 2026-06-02
    days on market $359,900 Active 21 DOM
  5. 2026-06-01
    days on market $359,900 Active 20 DOM
  6. 2026-05-31
    days on market $359,900 Active 19 DOM
  7. 2026-05-12
    listed $359,900 Active 1207-char remark

ⓘ 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
$5,089 · $424/mo
Projected year-2 tax
$5,089 · $424/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 4/10 Moderate
  • 🌡 Heat 6/10 Major 6 d/yr ≥105°F today · 13 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
$33,600
− Mortgage interest
−$20,160
− Property taxes
−$5,089
− Insurance
−$1,800
− Repairs & maintenance
−$2,688
− Management
−$2,688
− Depreciation
−$10,470
Taxable loss
−$9,294
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,231
After-tax cash flow
$-762/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 — Perry Hall

Score
87/100
State rank
#8
US rank
#313

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
15,501
Population (ZIP)
4,463

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
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 8% Black 5% Two or more races 3% Asian 2%
Hispanic origin (detail)
Puerto Rican 6%
Common ancestry
Romanian 7% Italian 2% Slovak 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
91% English-only · Spanish 4% 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
▼ -53.75%
Current HPI
237.2063
Rent YoY
Metro
State GDP YoY
▲ 2.97%
F500 in state
12

Industry mix (Fortune 500 HQ in MD)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-06-06 Pending BRIGHT MLS
  • 2026-05-12 Listed $359,900 BRIGHT MLS

Property tax history

+1.7%/yr

Latest (2025): $5,089 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…