CashFlowRE
Sign in Sign up
1930 Christian St
B- Composite 69.19
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.4/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$79,900

1930 Christian St · Baltimore, MD 21223
2 bd · 1.0 ba · 1,000 sqft · Townhouse · 304 Days on market
Built 1920 $80/sqft · 134% above area

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

Listing remarks MLS

Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

Key facts

  • New flooring
  • Brand-new kitchen
  • All-new electrical

Tags

ALL-NEW PLUMBINGALL-NEW ELECTRICALBRAND-NEW KITCHENNEW FLOORINGFENCED BACKYARD

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 2-bed/1.0-bath townhouse listed at $80k.

Deal economics

  • At list price, monthly cash flow is $734 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#90 in MD, #3,396 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
  • Baltimore City Public Schools (urban): math 7% / reading 16% proficiency, ranked #24 of 24 in MD (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Elmer A. Henderson: A Johns Hopkins Partnership (math 2% / reading 16%, grade F, #650 of 860 statewide, top 77%, 642 students, 80% FRL); Vanguard Collegiate Middle (math 3% / reading 15%, grade F, #212 of 225 statewide, top 95%, 343 students, 84% FRL); Baltimore Polytechnic Institute (math 71% / reading 84%, grade A-, #22 of 222 statewide, top 10%, 1,555 students, 43% FRL).
  • Zoned-school proficiency averages 32% at this address vs 12% district-wide (+20 pts) — the actual schools serving this property are materially stronger than the Baltimore City Public Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+7.5%/yr); 425 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,273 units permitted in Baltimore city in 2024 (1,104 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Baltimore County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 7.5% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 304 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 2y ago; this cycle's ask is 5819% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $22k; list at $80k implies a 263% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 304 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.98%
Cap rate
17.31%
Cash-on-cash
39.36%
DSCR
2.75
GRM
4.2

CMA / ARV

ARV (median comp)
$34,155
List price
$79,900
Delta
133.94%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2008 Wilkens Ave 0.06mi 2/1.5 1,100 (+10%) 4mo $145,000 $132 76
1607 Lemmon St 0.34mi 1/1.0 (-1) 974 (-3%) 1mo $20,000 $21 74
1239 W Lombard St 0.60mi 2/1.0 1,000 (0%) 3mo $150,000 $150 70
1226 W Pratt St 0.60mi 2/1.5 1,000 (0%) 2mo $80,000 $80 69
2402 Wilkens Ave 0.37mi 2/1.0 1,092 (+9%) 1mo $45,000 $41 67
1241 W Lombard St 0.60mi 2/1.0 963 (-4%) 3mo $150,000 $156 64
1125 Bayard St 0.60mi 1/2.0 (-1) 1,032 (+3%) 1mo $120,000 $116 57
2408 Wilkens Ave 0.38mi 3/2.0 (+1) 1,092 (+9%) 2mo $99,900 $91 56
1404 Lemmon St 0.48mi 3/2.0 (+1) 1,100 (+10%) 1mo $189,000 $172 51
1133 Sargeant St 0.75mi 2/1.5 912 (-9%) 2mo $67,500 $74 46
1213 Washington Blvd 0.73mi 2/2.5 1,080 (+8%) 3mo $197,000 $182 44
43 Wheeler Ave N 0.56mi 3/1.0 (+1) 1,144 (+14%) 3mo $34,000 $30 42

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 · 7.51% rent growth · sell at horizon

5-year hold
IRR
40.5%
Equity multiple
2.85×
Total profit
$41,278
Equity at exit
$11,913
10-year hold
IRR
48.9%
Equity multiple
6.81×
Total profit
$129,878
Equity at exit
$6,908

Cash invested: $22,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
12 Strongly Tenant-Friendly
State Maryland
27 Tenant-Leaning · D+14
County
— inherits STATE
City Baltimore
12 Strongly Tenant-Friendly · D+58
Just-cause for tenancies > 1 yr.

ZIP-level market 21223

Rents YoY
7.5%
Active inventory
425
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,580 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$62 /mo · $744/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$734

Break-even live

Break-even rent $651
Max offer price $79,900
Occupancy floor 49%

Sensitivity live

Price -10% $779 -5% $756 +0% $734 +5% $711 +10% $688
Rent -10% $609 -5% $671 +0% $734 +5% $796 +10% $859
Rate -1.0pp $774 -0.5pp $754 base $734 +0.5pp $713 +1.0pp $692

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
$19,975
Closing costs
$2,397
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
514 S Payson St Unit 2 Baltimore, MD 3.0 2.0 1264 $1,750 $1.38 45d 1 0.14mi
307 S Smallwood St Baltimore, MD 2.0 2.5 1400 $1,350 $0.96 45d 1 0.17mi
1918 W Baltimore St Baltimore, MD 2.0–3.0 1.0–2.0 857 $1,375 $1.60 45d 1 0.37mi
1912 W Baltimore St Unit 2 Baltimore, MD 2.0 1.5 1200 $2,100 $1.75 25d 1 0.37mi
2225 W Baltimore St Baltimore, MD 3.0 2.5 1200 $1,600 $1.33 25d 1 0.40mi
1635 Frederick Ave Baltimore, MD 3.0 2.0 1224 $1,850 $1.51 45d 1 0.41mi
2232 W Baltimore St Baltimore, MD 3.0 1.0 1250 $1,875 $1.50 25d 1 0.42mi
1839 W Fayette St Baltimore, MD 3.0 1.5 1426 $1,675 $1.17 25d 1 0.44mi
1601 Frederick Ave Unit 3 Baltimore, MD 2.0 1.0 1050 $1,050 $1.00 6d 1 0.46mi
110 S Catherine St Unit 1 Baltimore, MD 2.0 1.0 1330 $1,500 $1.13 45d 1 0.47mi
2540 Frederick Ave Baltimore, MD 3.0 1.0 1075 $1,400 $1.30 25d 1 0.48mi
305 S Calhoun St Baltimore, MD 2.0 1.0 1000 $1,300 $1.30 23d 1 0.48mi
332 S Franklintown Rd Unit 2 Baltimore, MD 2.0 1.0 776 $795 $1.02 25d 1 0.52mi
62 N Gorman Ave Baltimore, MD 3.0 2.0 1100 $2,500 $2.27 19d 1 0.52mi
2516 Hollins St Baltimore, MD 3.0 2.0 1100 $1,700 $1.55 45d 1 0.55mi
1324 W Lombard St Unit 2 Baltimore, MD 2.0 1.5 1100 $1,450 $1.32 45d 1 0.55mi
1324 W Lombard St Unit 1 Baltimore, MD 2.0 2.0 1100 $1,500 $1.36 25d 1 0.55mi
2005 Penrose Ave Baltimore, MD 3.0 1.0 1232 $1,600 $1.30 0d 1 0.56mi
2537 Hollins St Baltimore, MD 3.0 2.0 1200 $1,450 $1.21 25d 1 0.57mi
1315 Hollins St Unit 2 Baltimore, MD 3.0 2.0 1096 $1,860 $1.70 6d 1 0.58mi
1315 Hollins St Unit 2 Baltimore, MD 3.0 2.0 1096 $1,950 $1.78 14d 1 0.58mi
28 N Norris St Baltimore, MD 1.0 2.0 700 $1,450 $2.07 45d 1 0.59mi
2657 Lehman St Unit 1 Baltimore, MD 2.0 1.0 1056 $1,000 $0.95 45d 1 0.59mi
2671 Saint Benedict St Baltimore, MD 2.0 1.0 1144 $1,325 $1.16 45d 1 0.61mi
1262 Glyndon Ave Baltimore, MD 2.0 3.0 1258 $1,850 $1.47 25d 1 0.61mi
1303 James St Baltimore, MD 2.0 1.5 1160 $1,350 $1.16 25d 1 0.63mi
10 S Carey St Baltimore, MD 2.0 1.0 1140 $1,550 $1.36 25d 1 0.63mi
2012 W Saratoga St Baltimore, MD 3.0 1.0 1300 $1,700 $1.31 25d 1 0.63mi
1846 W Saratoga St Unit 1 Baltimore, MD 2.0 1.0 1250 $1,300 $1.04 45d 1 0.63mi
104 S Carrollton Ave Baltimore, MD 3.0 4.0 1232 $2,200 $1.79 0d 1 0.65mi
1101 S Carey St Baltimore, MD 2.0 2.0 1400 $1,200 $0.86 23d 1 0.65mi
1323 W Fayette St Baltimore, MD 2.0 1.0 1000 $1,350 $1.35 0d 1 0.65mi
1519 Penrose Ave Baltimore, MD 3.0 2.0 1200 $1,875 $1.56 45d 1 0.66mi
1127 S Carey St Baltimore, MD 3.0 2.5 1340 $1,900 $1.42 6d 1 0.68mi
1215 James St Baltimore, MD 2.0 1.0 960 $1,500 $1.56 45d 1 0.69mi
1253 Sargeant St Baltimore, MD 2.0 1.5 1200 $1,595 $1.33 0d 1 0.70mi
1432 Carroll St Baltimore, MD 2.0 1.5 912 $1,900 $2.08 45d 1 0.70mi
1115 W Lombard St Baltimore, MD 3.0 1.0 1468 $2,100 $1.43 45d 1 0.70mi
1111 W Lombard St Baltimore, MD 3.0 1.0 1200 $1,295 $1.08 6d 1 0.71mi
1259 Washington Blvd Baltimore, MD 3.0 3.0 1232 $2,799 $2.27 0d 1 0.72mi

Listing history 50 events

  1. 2026-06-21
    days on market $79,900 Active 304 DOM
  2. 2026-06-18
    days on market $79,900 Active 301 DOM
  3. 2026-06-17
    days on market $79,900 Active 300 DOM
  4. 2026-06-16
    days on market $79,900 Active 299 DOM
  5. 2026-06-15
    days on market $79,900 Active 298 DOM
  6. 2026-06-13
    pricedays on market $79,900 Active 296 DOM
  7. 2026-06-09
    days on market $82,000 Active 292 DOM
  8. 2026-06-08
    days on market $82,000 Active 291 DOM
  9. 2026-06-07
    days on market $82,000 Active 290 DOM
  10. 2026-06-04
    days on market $82,000 Active 287 DOM
  11. 2026-06-03
    days on market $82,000 Active 286 DOM
  12. 2026-06-02
    days on market $82,000 Active 285 DOM
  13. 2026-06-01
    days on market $82,000 Active 284 DOM
  14. 2026-05-31
    days on market $82,000 Active 283 DOM
  15. 2026-03-26
    price $82,000 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  16. 2026-03-26
    status Active 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  17. 2026-03-25
    historical 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  18. 2026-03-02
    price $85,900 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  19. 2026-03-02
    status Active 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  20. 2026-03-02
    historical 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  21. 2026-01-29
    price $91,900 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  22. 2026-01-20
    status Active 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  23. 2026-01-20
    price $95,900 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  24. 2026-01-18
    historical $1,350
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  25. 2026-01-18
    historical 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  26. 2025-12-31
    price $99,900 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  27. 2025-12-04
    listed $1,350
  28. 2025-12-02
    price $105,000 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  29. 2025-12-02
    status Active 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  30. 2025-12-01
    historical 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  31. 2025-11-16
    price $109,000 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  32. 2025-11-16
    status Active 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  33. 2025-11-10
    historical 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  34. 2025-11-09
    price $114,000 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  35. 2025-11-09
    status Active 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  36. 2025-11-04
    historical 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  37. 2025-10-22
    price $116,000 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  38. 2025-10-22
    status Active 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  39. 2025-10-22
    historical 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  40. 2025-10-14
    price $116,900 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  41. 2025-10-14
    status Active 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  42. 2025-10-08
    historical 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  43. 2025-08-01
    listed $121,900 Active 366-char remark
    Show marketing remark (366 chars)

    Welcome to this renovated 2-bedroom, den, and 1-bath home. This home boasts all-new plumbing and electrical systems, a brand-new kitchen and new flooring throughout. The fenced backyard is perfect for privacy, pets, or outdoor gatherings. This home is an ideal choice for first-time buyers, downsizers, or investors. Don't miss out—schedule your showing today!

  44. 2025-04-22
    historical
  45. 2025-02-26
    price $121,900
  46. 2025-02-26
    status Active
  47. 2025-02-14
    historical
  48. 2024-12-16
    listed $126,900 Active
  49. 2024-02-09
    soldstatus $22,000 Closed
  50. 2024-01-27
    status Pending

ⓘ 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
$744 · $62/mo
Projected year-2 tax
$807 · $67/mo
Expected delta
+$64/yr (+$5/mo · 8.5%)

ⓘ 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 ≥103°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 6 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
$18,957
− Mortgage interest
−$4,476
− Property taxes
−$744
− Insurance
−$400
− Repairs & maintenance
−$1,517
− Management
−$1,517
− Depreciation
−$2,324
Taxable income
$7,980
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,915
After-tax cash flow
$6,889/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 City Public Schools
NCES district ID
2400090
Math proficiency
7% ▼ -9.00%
Reading proficiency
16% ▼ -5.00%
Median HH income
$42,108
Composite
10.08/100
National rank
#9805
State rank
#24 of 24 in MD

Livability — Baltimore

Score
76/100
State rank
#90
US rank
#3396

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Baltimore, MD
County
Baltimore City · 558,601 people
City population
588,727
Metro
Baltimore-Columbia-Towson, MD
Population (ZIP)
19,572
Household income
$45,840
Rent vs Own
68.0% rent · 32.0% own
Severe rent burden
1755.0

Population outlook (Baltimore County) Hauer SSP2

Today (2025)
624,249 people
By 2030
621,541 · -0.4%
By 2040
609,756 · -2.3%
By 2050
597,249 · -4.3%
By 2075
552,236 · -11.5%
By 2100
513,934 · -17.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (72%)
Race & ethnicity
Black 72% White 16% Hispanic / Latino 7% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Romanian 1%
Foreign-born
8% · Canada
Languages at home
90% English-only · Spanish 6% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · Baltimore

2024 margin
Solid D (+73.0) · D 85.2% · R 12.2% · Other 2.6%
2008→2024 swing
-2.5pp toward R · 2008: 75.5pp · 2024: 73.0pp
All cycles
2024: D+73.0 2020: D+76.6 2016: D+74.6 2012: D+76.4 2008: D+75.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -97.99%
Current HPI
140.5836
Rent YoY
▲ 7.51%
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

+272.7% since first listed
40 events — show timeline
  • 2026-03-26 Price Changed $82,000 BRIGHT MLS
  • 2026-03-26 Relisted BRIGHT MLS
  • 2026-03-25 Listing Removed BRIGHT MLS
  • 2026-03-02 Price Changed $85,900 BRIGHT MLS
  • 2026-03-02 Relisted BRIGHT MLS
  • 2026-03-02 Listing Removed BRIGHT MLS
  • 2026-01-29 Price Changed $91,900 BRIGHT MLS
  • 2026-01-20 Relisted BRIGHT MLS
  • 2026-01-20 Price Changed $95,900 BRIGHT MLS
  • 2026-01-18 Rental Removed $1,350 BRIGHTMLS
  • 2026-01-18 Listing Removed BRIGHT MLS
  • 2025-12-31 Price Changed $99,900 BRIGHT MLS
  • 2025-12-04 Listed for Rent $1,350 BRIGHTMLS
  • 2025-12-02 Price Changed $105,000 BRIGHT MLS
  • 2025-12-02 Relisted BRIGHT MLS
  • 2025-12-01 Listing Removed BRIGHT MLS
  • 2025-11-16 Price Changed $109,000 BRIGHT MLS
  • 2025-11-16 Relisted BRIGHT MLS
  • 2025-11-10 Listing Removed BRIGHT MLS
  • 2025-11-09 Price Changed $114,000 BRIGHT MLS
  • 2025-11-09 Relisted BRIGHT MLS
  • 2025-11-04 Listing Removed BRIGHT MLS
  • 2025-10-22 Price Changed $116,000 BRIGHT MLS
  • 2025-10-22 Relisted BRIGHT MLS
  • 2025-10-22 Listing Removed BRIGHT MLS
  • 2025-10-14 Price Changed $116,900 BRIGHT MLS
  • 2025-10-14 Relisted BRIGHT MLS
  • 2025-10-08 Listing Removed BRIGHT MLS
  • 2025-08-01 Listed $121,900 BRIGHT MLS
  • 2025-04-22 Listing Removed BRIGHT MLS
  • 2025-02-26 Price Changed $121,900 BRIGHT MLS
  • 2025-02-26 Relisted BRIGHT MLS
  • 2025-02-14 Listing Removed BRIGHT MLS
  • 2024-12-16 Listed $126,900 BRIGHT MLS
  • 2024-02-09 Sold (MLS) $22,000 BRIGHT MLS
  • 2024-01-27 Pending BRIGHT MLS
  • 2024-01-14 Listed $25,000 BRIGHT MLS
  • 2024-01-13 Listed $25,000 BRIGHT MLS
  • 2024-01-13 Listing Removed BRIGHT MLS
  • 2023-09-11 Sold (Public Records) $22,000 Public Records

Property tax history

+6.0%/yr

Latest (2025): $744 · +15.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…