$1,100,000
$100K PRICE DROP

Estimated payment $6,581/month

Total Views 6,665
9 Beds
3.5 Baths
3,805 Sq Ft
$289 Price per Sq Ft

Highlights

  • 0.53 Acre Lot
  • No HOA
  • Chairlift
  • Traditional Architecture
  • Level Entry For Accessibility
  • 90% Forced Air Heating and Cooling System

About This Home

$8,603 Monthly NOI with Tenant in Place Through August 2030! Rare opportunity to acquire a renovated income-producing property with a long-term lease already in place. The current tenant is secured through August 31, 2030, providing immediate cash flow and operational continuity from day one. Unlike many residential investments, the tenant is responsible for utilities, maintenance, and replacement of major building systems, including HVAC and water heating equipment. This structure reduces owner involvement, limits capital expenditure exposure, and creates a more passive ownership experience than typical residential rental property. Renovated in 2024, the 3,805-square-foot building is configured across nine bedrooms and features durable finishes designed for high-occupancy use. Improvements include a modern kitchen with granite and laminate countertops, wood cabinetry, multiple refrigerators, gas cooking, updated baths, laminate flooring, chairlifts, an ADA-accessible entry ramp, and a full sprinkler system. Mechanical systems include a 90+ AFUE Rheem gas-fired furnace with dual-zone central air conditioning, an additional attic-mounted heat pump with independent thermostat, a 50-gallon electric water heater, and updated C-PVC and PVC plumbing. Located in the owner-occupied Hamilton-Waltherson neighborhood, just off Harford Road, the property offers convenient access to I-95, I-695, Downtown Baltimore, and numerous employment centers throughout the region. Investment Summary
• $1,100,000 Purchase Price
• $103,237 Current NOI
• $8,603 Monthly NOI
•9.39% Cap Rate
•12.0% Projected Cash-on-Cash Return
• Tenant in Place Through 8/31/2030

Listing Agent

Will Cannon

(410) 235-9500 info@benfrederick.com Ben Frederick Realty, Inc. Brokerage Phone: 4102359500 Listed on: 06/05/2026

Home Details

Home Type

  • Single Family

Est. Annual Taxes

  • $6,489

Year Built

  • Built in 1920 | Remodeled in 2024

Lot Details

  • 22,896 Sq Ft Lot
  • Lot Dimensions are 108' x 212
  • Property is in very good condition
  • Property is zoned R-3, Permitted for recovery center for up to 16 resients.

Home Design

  • Traditional Architecture
  • Stone Foundation
  • Asphalt Roof
  • Stucco

Interior Spaces

  • 3,805 Sq Ft Home
  • Property has 3 Levels

Bedrooms and Bathrooms

Basement

  • Basement Fills Entire Space Under The House
  • Interior Basement Entry

Parking

  • 54 Parking Spaces
  • 54 Driveway Spaces

Accessible Home Design

  • Chairlift
  • Level Entry For Accessibility
  • Ramp on the main level

Utilities

  • 90% Forced Air Heating and Cooling System
  • Heating System Uses Natural Gas
  • Heat Pump System
  • 200+ Amp Service
  • Electric Water Heater

Community Details

  • No Home Owners Association
  • Hamilton Subdivision

Listing and Financial Details

  • Tax Lot 009
  • Assessor Parcel Number 0327025798 009

Home Details

Home Type

Single Family

Est. Annual Taxes

$6,489

Year Built

Built in 1920 | Remodeled in 2024

Lot Details

0.53 Acres

Listing Details

  • Property Type: Residential
  • Structure Type: Detached
  • Architectural Style: Traditional
  • Accessibility Features: Chairlift, Level Entry - Main, Ramp - Main Level
  • Ownership: Fee Simple
  • Exclusions: Tenant's possessions.
  • Inclusions: 1 refrigerator, 1 dishwasher, 1 built-in microwave, 1 gas range, 1 garbage disposal
  • New Construction: No
  • Story List: Main, Upper 1, Upper 2
  • Federal Flood Zone: No
  • Year Built: 1920
  • Year Renovated: 2024
  • Special Features: NewHome
  • Property Sub Type: Detached

Interior Features

  • Wall Ceiling Types: Dry Wall
  • Foundation Details: Stone
  • Levels Count: 3
  • Basement: Yes
  • Basement Type: Full, Interior Access
  • Total Sq Ft: 3805
  • Living Area Sq Ft: 3805
  • Price Per Sq Ft: 289.09
  • Above Grade Finished Sq Ft: 3805
  • Above Grade Finished Area Units: Square Feet

Beds/Baths

  • Bedrooms: 9
  • Main Level Bedrooms: 2
  • Total Bathrooms: 4
  • Full Bathrooms: 3
  • Half Bathrooms: 1
  • Main Level Bathrooms: 2.00
  • Upper Level Bathrooms: 2
  • Upper Level Bathrooms: 1.00
  • Upper Level 2 Bathrooms: 1.00
  • Main Level Full Bathrooms: 1
  • Main Level Half Bathrooms: 1

Exterior Features

  • Other Structures: Above Grade
  • Construction Materials: Stucco
  • Roof: Asphalt
  • Water Access: No
  • Waterfront: No
  • Water Oriented: No
  • Pool: No Pool
  • Tidal Water: No
  • Water View: No

Garage/Parking

  • Garage: No
  • Total Garage And Parking Spaces: 54
  • Type Of Parking: Driveway
  • Number of Spaces in Driveway: 54

Utilities

  • Central Air Conditioning: Yes
  • Cooling Fuel: Electric
  • Cooling Type: Central A/C
  • Electric Service: 200+ Amp Service
  • Heating Fuel: Natural Gas, Electric
  • Heating Type: 90% Forced Air, Heat Pump(s)
  • Heating: Yes
  • Hot Water: Electric
  • Sewer/Septic System: Public Sewer
  • Water Source: Public

Condo/Co-op/Association

  • Condo Co-Op Association: No
  • HOA: No
  • Senior Community: No

Schools

  • School District Source: Listing Agent

Lot Info

  • Lot Size Acres: 0.53
  • Lot Dimensions: 108' x 212
  • Lot Size Units: Square Feet
  • Lot Sq Ft: 22896.00
  • Property Condition: Very Good
  • Zoning: R-3
  • Zoning Description: Permitted for recovery center for up to 16 resients.
  • In City Limits: Yes

Rental Info

  • Ground Rent Exists: No
  • Total Actual Rent: 127200.00
  • Vacation Rental: No

Tax Info

  • Tax Annual Amount: 6489.00
  • Assessor Parcel Number: 0327025798 009
  • Tax Lot: 009
  • County Tax Payment Frequency: Annually
  • Tax Year: 2025

MLS Schools

  • School District Name: BALTIMORE CITY PUBLIC SCHOOLS

Map

Range of Values:

--
Value Increase
--
Percent Increase
--
Adjusted for Inflation
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

Tax History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

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
2025 $6,458 $274,967
2024 $6,043 $257,300 $55,900 $201,400
2023 $5,409 $230,300 $0 $0
2022 $4,798 $203,300 $0 $0
2021 $4,161 $176,300 $55,900 $120,400
2020 $3,820 $176,300 $55,900 $120,400
2019 $3,801 $176,300 $55,900 $120,400
2018 $5,107 $235,400 $55,900 $179,500
2017 $5,164 $235,400 $0 $0
2016 $6,135 $235,400 $0 $0
2015 $6,135 $236,200 $0 $0
2014 $6,135 $215,767 $0 $0
Source: Public Records

Property History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Date Event Price List to Sale Price per Sq Ft
06/13/2026 06/13/26 Price Changed $1,100,000 -8.3% $289 / Sq Ft
06/05/2026 06/05/26 For Sale $1,200,000 -- $315 / Sq Ft
Source: Bright MLS

Purchase History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Date Type Sale Price Title Company
Deed $140,000 Dulaney Title & Escrow Llc
Deed $104,000 None Available
Deed $79,500 New World Title Co Llc
Trustee Deed $79,500 New World Title Co Llc
Deed $68,100 Tiger Title Llc
Deed $111,550 --
Deed $111,550 --
Source: Public Records

Mortgage History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Date Status Loan Amount Loan Type
Open $500,000 New Conventional
Previous Owner $300,000 Purchase Money Mortgage
Previous Owner $1,071 Purchase Money Mortgage
Previous Owner $111,678 FHA
Source: Public Records

Source: Bright MLS

MLS Number: MDBA2218312

Bright MLS

APN: 5798-009

Your Personal Tour Guide

Ask me questions while you tour the home.