$410,000
SOLD JAN 29, 2021 RENTED JUN 24, 2024
-- Bed
-- Bath
3,500 Sq Ft
1,968 Sq Ft Lot

Recently Sold

$117 Per Sq Ft

2% Below List Price

258 Days on Market

Highlights

  • 0.05 Acre Lot
  • Wood Flooring
  • 1 Car Detached Garage
  • Traditional Architecture
  • No HOA
  • 3-minute walk to Margaret Brent Playground

About This Home

As of January 2021

2804 Calvert Street offers you the opportunity to own 5 apartments at an affordable price, earning positive cash flow from day one! These apartments are home to a mix of Johns Hopkins graduate students and long-term, stable market tenants. While these apartments are fully rented and provide positive cash flow, the rents are low and kitchens and bathrooms are older providing the opportunity to make improvements and increase the rents accordingly. This inviting porch-front building features exposed brick accent walls. Real hardwood floors appeal to today s tenants. The ceramic tile bathrooms are durable and reduce turnover costs. Metal garage in rear provides extra income. Water bills are passed through to tenants; owner pays for public service gas & electric. Building is served by gas-fired steam boiler, installed 2014.Centrally located in Charles Village, tenants enjoy an easy walk to Johns Hopkins University Homewood Campus, Union Memorial Hospital, and all the shops and restaurants that the neighborhood offers. Tenants love that this building offers a WalkScore of 89, a TransitScore of 62, and a BikeScore of 86, which means these apartments rent fast! Schedule an appointment to see this income-producing property today! Investment Summary: $420,000 $152 Per Sq. Ft. $84,000 Per Unit 8.4 Times Actual Rent (GRM) 8.1 Times Projected Rent (GRM) 7.37% Cap Rate 9.2% Projected Cash-on-Cash Return

Last Agent to Sell the Property

Tom Fair

Ben Frederick Realty, Inc. Listed on: 02/18/2020

Last Buyer's Agent

Tom Fair

Ben Frederick Realty, Inc. Listed on: 02/18/2020

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $6,481

Year Built

  • Built in 1902

Lot Details

  • 1,968 Sq Ft Lot
  • Lot Dimensions are 16' x 123'

Parking

  • 1 Car Detached Garage
  • Rear-Facing Garage

Home Design

  • Traditional Architecture
  • Brick Exterior Construction
  • Brick Foundation
  • Rubber Roof

Flooring

  • Wood
  • Carpet
  • Laminate

Partially Finished Basement

  • Basement Fills Entire Space Under The House
  • Basement with some natural light

Utilities

  • Radiator
  • Space Heater
  • 200+ Amp Service
  • Natural Gas Water Heater

Listing and Financial Details

  • Tax Lot 003
  • Assessor Parcel Number 0312163849 003

Community Details

Overview

  • No Home Owners Association

Building Details

  • Operating Expense $13,866
  • Gross Income $51,660
  • Net Operating Income $30,970

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$6,481

Year Built

Built in 1902

Lot Details

0

Parking

1

Listing Details

  • Property Type: Multi-Family
  • Structure Type: Interior Row/Townhouse
  • Architectural Style: Traditional
  • Ownership: Fee Simple
  • Exclusions: tenants' possessions
  • Historic: No
  • Home Warranty: No
  • Inclusions: laundry
  • New Construction: No
  • Year Built: 1902
  • Automatically Close On Close Date: No
  • Remarks Public: 2804 Calvert Street offers you the opportunity to own 5 apartments at an affordable price, earning positive cash flow from day one! These apartments are home to a mix of Johns Hopkins graduate students and long-term, stable market tenants. While these apartments are fully rented and provide positive cash flow, the rents are low and kitchens and bathrooms are older providing the opportunity to make improvements and increase the rents accordingly. This inviting porch-front building features exposed brick accent walls. Real hardwood floors appeal to today s tenants. The ceramic tile bathrooms are durable and reduce turnover costs. Metal garage in rear provides extra income. Water bills are passed through to tenants; owner pays for public service gas & electric. Building is served by gas-fired steam boiler, installed 2014.Centrally located in Charles Village, tenants enjoy an easy walk to Johns Hopkins University Homewood Campus, Union Memorial Hospital, and all the shops and restaurants that the neighborhood offers. Tenants love that this building offers a WalkScore of 89, a TransitScore of 62, and a BikeScore of 86, which means these apartments rent fast! Schedule an appointment to see this income-producing property today! Investment Summary: $420,000 $152 Per Sq. Ft. $84,000 Per Unit 8.4 Times Actual Rent (GRM) 8.1 Times Projected Rent (GRM) 7.37% Cap Rate 9.2% Projected Cash-on-Cash Return
  • Special Assessment Payment: Annually
  • Special Features: None
  • Property Sub Type: MultiFamily

Interior Features

  • Flooring Type: Carpet, Laminated, Wood
  • Foundation Details: Brick/Mortar
  • Basement: Yes
  • Basement Type: Full, Partially Finished, Daylight, Partial
  • Total Sq Ft: 4119
  • Living Area Sq Ft: 3500
  • Price Per Sq Ft: 152.28
  • Above Grade Finished Sq Ft: 2758
  • Below Grade Finished Sq Ft: 742
  • Below Grade Sq Ft: 619
  • Total Below Grade Sq Ft: 1361
  • Above Grade Finished Area Units: Square Feet
  • Street Number Modifier: 2804

Exterior Features

  • Other Structures: Above Grade, Below Grade
  • Construction Materials: Brick
  • Roof: Rubber
  • Water Access: No
  • Waterfront: No
  • Water Oriented: No
  • Pool: No Pool
  • Tidal Water: No
  • Water View: No

Garage/Parking

  • Garage Spaces: 1.00
  • Garage: Yes
  • Garage Features: Garage - Rear Entry
  • Number Of Detached Garage Spaces: 1
  • Total Garage And Parking Spaces: 1
  • Type Of Parking: Detached Garage

Utilities

  • Central Air Conditioning: No
  • Electric Service: 200+ Amp Service
  • Heating Fuel: Natural Gas, Electric
  • Heating Type: Radiator, Space Heater
  • Heating: Yes
  • Hot Water: Natural Gas
  • Sewer/Septic System: Public Sewer
  • Water Source: Public

Condo/Co-op/Association

  • HOA: No

Schools

  • School District: BALTIMORE CITY PUBLIC SCHOOLS
  • School District Key: 121137830454
  • School District Source: Listing Agent

Green Features

  • Clean Green Assessed: No

Lot Info

  • Improvement Assessed Value: 178100.00
  • Land Assessed Value: 90000.00
  • Land Use Code: 003
  • Lot Size Acres: 0.05
  • Lot Dimensions: 16' x 123'
  • Lot Size Units: Square Feet
  • Lot Sq Ft: 1968.00
  • Year Assessed: 2020
  • Zoning: R-8
  • Zoning Description: 3 Dwelling Units, 2 Rooming Units
  • In City Limits: Yes

Rental Info

  • Ground Rent Exists: No
  • Rent Control: No
  • Total Actual Rent: 49980.00
  • Units Leased Count: 5
  • Vacation Rental: No

Tax Info

  • Assessor Parcel Number: 12955255
  • Tax Annual Amount: 6481.00
  • Assessor Parcel Number: 0312163849 003
  • Tax Lot: 003
  • Tax Total Finished Sq Ft: 3158
  • County Tax Payment Frequency: Annually
  • Tax Year: 2020
  • Close Date: 01/29/2021

Multi Family

  • Gross Scheduled Income: 51660.00
  • Operating Expense: 13866.00
  • Other Units: Unit 1,Unit 2,Unit 4,Unit 5,Unit 3
  • Single Room Units Count: 1

MLS Schools

  • School District Name: BALTIMORE CITY PUBLIC SCHOOLS

Ownership History

Date Name Owned For Owner Type

Purchase Details

Listed on
Feb 18, 2020
Closed on
Jan 28, 2021
Sold by
Real Estate Enterprises Llc
Bought by
Acdt Llc
Seller's Agent
Tom Fair
Ben Frederick Realty, Inc.
Buyer's Agent
Tom Fair
Ben Frederick Realty, Inc.
List Price
$420,000
Sold Price
$410,000
Premium/Discount to List
-$10,000
-2.38%
Current Estimated Value
$515,385

Home Financials for this Owner

Home Financials are based on the most recent Mortgage that was taken out on this home.
Estimated Appreciation
$105,385
Avg. Annual Appreciation
5.35%
Original Mortgage
$320,000
Interest Rate
2.6%
Mortgage Type
Commercial

Purchase Details

Closed on
Feb 1, 2002
Sold by
Gloss John J
Bought by
Agbu Patrick A and Agbu Rita I
Source: Public Records

Similar Homes in Baltimore, MD

  • 1812 Mcculloh St, Baltimore, MD 21217

    $434,900

    • Studio
    • 3,960 Sq Ft
    • 1812 Mcculloh St
    • Baltimore, MD

    Exceptional Multi-Unit Townhouse in Historic Druid Heights – Prime Investment Opportunity Welcome to 1812 McCulloh Street, a remarkable three-unit townhouse nestled in the heart of Baltimore’s historic Druid Heights (Ward 14). This unique property offers an outstanding investment opportunity in a rapidly developing neighborhood with increasing demand for rental properties and urban living. A

    Jimmy Okunola EXP Realty, LLC

    Section Image
  • 2206 Bryant Ave, Baltimore, MD 21217

    $315,000

    • Studio
    • 2,289 Sq Ft
    • 2206 Bryant Ave
    • Baltimore, MD

    Exceptional Properties. Exceptional Clients. Attention investors and house hackers! This renovated three-unit multifamily property is a fantastic opportunity to acquire an income-generating asset in Baltimore's Druid Hill Park neighborhood. Located just blocks from the thriving Mondawmin Mall, home of the soon-to-be-built Community Hub, this property is poised for future growth. All 3 units

    Theresa Kemp AB & Co Realtors, Inc.

    Section Image
  • 3414 Alto Rd, Baltimore, MD 21216

    $375,000

    • Studio
    • 2,824 Sq Ft
    • 3414 Alto Rd
    • Baltimore, MD

    This exceptional multi-unit property presents an outstanding opportunity for both residential living and investment purposes. Featuring three separate entrances and three finished levels crowned by a charming wrap-around porch, this meticulously maintained home offers the perfect blend of elegance and functionality. The dual-unit configuration allows owners to occupy one residence while

    Ted Spenadel Samson Properties

    Section Image
  • 3503 Powhatan Ave, Baltimore, MD 21216

    $429,900

    • Studio
    • 3,410 Sq Ft
    • 3503 Powhatan Ave
    • Baltimore, MD

    Exceptional Investment Opportunity!This magnificent property offers three extremely spacious, fully separate units, each metered individually for convenience. Each unit boasts 3 large bedrooms, 1 full bathroom, and a well-equipped kitchen, providing ample space and comfort for tenants or homeowners. The layout is perfect for an owner-occupant who wants to live in one unit while renting out the

    Marisol Bonds Samson Properties

    Section Image
  • 2732 Maryland Ave, Baltimore, MD 21218

    $349,000

    • Studio
    • 2,340 Sq Ft
    • 2732 Maryland Ave
    • Baltimore, MD

    Two unit Charles Village porchfront townhouse convenient to Johns Hopkins University Homewood campus, Penn Station, Union Memorial Hospital, I-83 and downtown. Self-contained, separately metered apartments offer wood floors, built-ins and many original details with recently updated kitchens. Nearby amenities include the Wyman Park Dell, Baltimore Museum of Art, R House, Waverly Farmers Market and

    John Spurrier Cummings & Co. Realtors

    Section Image
  • 109 E 33rd St, Baltimore, MD 21218

    $500,000

    • Studio
    • 3,000 Sq Ft
    • 109 E 33rd St
    • Baltimore, MD

    Prime Investment Opportunity: Gutted 6-Unit Building Near Johns Hopkins University Student CenterLocated just a block away from the highly anticipated new Johns Hopkins University Student Center, this gutted 6-unit building presents an exceptional investment opportunity in one of Baltimore’s most desirable neighborhoods. With its proximity to the university, the building is perfectly

    Mark Simone Keller Williams Legacy

    Section Image
  • 2311 N Calvert St, Baltimore, MD 21218

    $449,000

    • Studio
    • 2,800 Sq Ft
    • 2311 N Calvert St
    • Baltimore, MD

    Welcome to 2311 N Calvert Street, a prime investment opportunity in one of Baltimore’s most convenient and growing neighborhoods. This fully renovated (2012) multi unit property features two spacious and modernized residences, each thoughtfully designed with open floor plans, updated finishes, and strong rental appeal. Ideal for savvy investors seeking immediate cash flow with long-term

    Holly Winfield Monument Sotheby's International Realty

    Section Image
  • 2129 N Charles St, Baltimore, MD 21218

    $400,000

    • Studio
    • 3,852 Sq Ft
    • 2129 N Charles St
    • Baltimore, MD

    Prime Mixed-Use Investment in Old Goucher – Strong Cash Flow & Long-Term StabilitySeize this high-yield mixed-use opportunity in Old Goucher, one of Baltimore’s fastest-growing investment corridors! Currently generating $3,492/month, with income increasing to $5,825/month when fully leased. Versatile 3-Unit Property – Two commercial suites + a spacious 4BR apartment, all with separate utilities

    Will Cannon Ben Frederick Realty, Inc.

    Section Image
  • 622 E 33rd St, Baltimore, MD 21218

    $499,000

    • Studio
    • 2,714 Sq Ft
    • 622 E 33rd St
    • Baltimore, MD

    Investor & House Hacker Alert! PROPERTY APPRISED FOR $570K!!!Welcome to 622 E 33rd Street, a fully upgraded, turn-key 4-unit multifamily property in the heart of Waverly — just minutes from Johns Hopkins University, Morgan University, Lake Montebello, Downtown Baltimore and major commuter routes!This income-generating beauty features a mix of 1- and 2-bedroom layouts, each thoughtfully renovated

    Mr. Duncan Smith JR. Taylor Properties

    Section Image

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Purchase History

Date Type Sale Price Title Company
Deed -- Armour Settlement Svcs Llc
Deed $163,500 --
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Previous Owner $320,000 Commercial
Previous Owner $255,650 Stand Alone Second
Previous Owner $270,900 New Conventional
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
06/24/2024 06/24/24 Rented $1,195 -7.7% --
06/04/2024 06/04/24 Price Changed $1,295 -7.2% $1 / Sq Ft
04/26/2024 04/26/24 For Rent $1,395 0.0% --
06/07/2022 06/07/22 Rented $1,395 0.0% --
06/07/2022 06/07/22 Under Contract -- -- --
06/07/2022 06/07/22 For Rent $1,395 0.0% --
01/29/2021 01/29/21 Sold $410,000 -2.4% $117 / Sq Ft
11/02/2020 11/02/20 Pending -- -- --
10/10/2020 10/10/20 For Sale $420,000 0.0% $120 / Sq Ft
08/28/2020 08/28/20 Pending -- -- --
03/25/2020 03/25/20 Price Changed $420,000 -3.4% $120 / Sq Ft
03/11/2020 03/11/20 For Sale $435,000 0.0% $124 / Sq Ft
03/02/2020 03/02/20 Pending -- -- --
02/18/2020 02/18/20 For Sale $435,000 -- $124 / Sq Ft
Source: Bright MLS

Tax History Compared to Growth

Source: Public Records

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2024 $6,022 $256,400 $0 $0
2023 $6,035 $255,700 $0 $0
2022 $6,018 $255,000 $90,000 $165,000
2021 $6,018 $255,000 $90,000 $165,000
2020 $6,378 $270,267 $0 $0
2019 $6,297 $268,100 $90,000 $178,100
2018 $6,326 $268,067 $0 $0
2017 $6,326 $268,033 $0 $0
2016 $5,273 $268,000 $0 $0
2015 $5,273 $252,867 $0 $0
2014 $5,273 $237,733 $0 $0
Source: Public Records

Agents Affiliated with this Home

  • Section Image
  • Section Image
See All Agents

Map

Source: Bright MLS

MLS Number: MDBA500876

Bright MLS

APN: 3849-003