$131,000

Estimated payment $867/month

Total Views 36,768
3 Beds
1.5 Baths
1,276 Sq Ft
$103 Price per Sq Ft

Highlights

  • Hot Property
  • No HOA
  • Radiator
  • Traditional Architecture
  • Central Air

About This Home

Renter-to-Owner Advantage
Swap every rent check for equity—your payment stays the same.

Estimated Mortgage (5% down on $131K @ 6.5% 30 yr):

Loan: $124,450 → P&I ≈ $785 / mo

Taxes ( $1,100 / yr): $92 / mo

Insurance ( $800 / yr): $67 / mo

Total PITI ≈ $944 / mo vs. $1,300 rent → $356 / mo savings

Year 1 Equity Build:

Principal Pay-down: ≈ $1,300

3% Market Appreciation: ≈ $3,930

Total Wealth Gain: ∼ $5,230

Rent Credit Option: Apply the current tenant’s $1,300/month lease toward your mortgage or down payment.

Enjoy 3 bedrooms, a private rear yard, updated kitchen, hardwood floors and a walkable Brooklyn block near schools, parks and commuter routes. At $131,000, this is where affordability meets long-term wealth building.

Unlock a solid brick rowhome at $131,000 with a month-to-month tenant paying $1,300 / mo and rental comps at $1,400–$1,600 / mo.

Gross Annual Rent (current):

$1,300 × 12 = $15,600

Yield: 15,600 / 131,000 ≈ 11.9%

Pro Forma with $1,500 / mo rents:

$1,500 × 12 = $18,000 → Yield ≈ 13.7%

Expenses (est. 40% of gross rent):

Current rent: 15,600 × 0.40 = $6,240 / yr

NOI: 15,600 – 6,240 = $9,360 / yr → Cap Rate: 9,360 / 131,000 ≈ 7.1%

With $1,500/mo: NOI ≈ 10,800 → Cap Rate ≈ 8.2%

Debt Service & Cash-on-Cash (75% LTV @ 6.5% – 30 yr):

Loan: $98,250 → P&I ≈ $621 / mo → $7,452 / yr

Annual Cash Flow: 9,360 – 7,452 = $1,908 → CoC ≈ 5.8%

Fresh paint, new flooring, modern fixtures and a low-maintenance brick exterior keep upfront cap-ex minimal. No HOA, low taxes, plus on-street parking. Minutes to transit (Route 40 bus, Light Rail), CCBC, shops and eateries ensure steady demand.

Listing Agent

Victor Brocato

(443) 218-2008 vic@lnf.com Long & Foster Real Estate, Inc. License #681008 Listed on: 08/27/2025

Long & Foster Real Estate, Inc.

Townhouse Details

Home Type

  • Townhome

Est. Annual Taxes

  • $2,088

Year Built

  • Built in 1927

Lot Details

  • 1,459 Sq Ft Lot

Parking

  • On-Street Parking

Home Design

  • Traditional Architecture
  • Brick Exterior Construction
  • Slab Foundation

Interior Spaces

  • Property has 3 Levels
  • Finished Basement

Bedrooms and Bathrooms

  • 3 Bedrooms

Utilities

  • Central Air
  • Radiator
  • Natural Gas Water Heater

Community Details

  • No Home Owners Association
  • Brooklyn Subdivision

Listing and Financial Details

  • Tax Lot 030A
  • Assessor Parcel Number 0325067077 030A

Townhouse Details

Home Type

Townhome

Est. Annual Taxes

$2,088

Year Built

Built in 1927

Lot Details

0

Listing Details

  • Property Type: Residential
  • Structure Type: Interior Row/Townhouse
  • Architectural Style: Traditional
  • Ownership: Fee Simple
  • New Construction: No
  • Story List: Main, Upper 1
  • Expected On Market: 9/30/2025 12:00:00 AM
  • Year Built: 1927
  • Special Features: None
  • Property Sub Type: Townhouses

Interior Features

  • Fireplace: No
  • Foundation Details: Slab
  • Levels Count: 3
  • Basement: Yes
  • Basement Type: Fully Finished
  • Total Sq Ft: 1500
  • Living Area Sq Ft: 1276
  • Price Per Sq Ft: 124.52
  • Above Grade Finished Sq Ft: 1052
  • Below Grade Finished Sq Ft: 224
  • Below Grade Sq Ft: 224
  • Total Below Grade Sq Ft: 448
  • Above Grade Finished Area Units: Square Feet

Beds/Baths

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

Exterior Features

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

Garage/Parking

  • Garage: No
  • Type Of Parking: On Street

Utilities

  • Central Air Conditioning: Yes
  • Cooling Fuel: Electric
  • Cooling Type: Central A/C
  • Heating Fuel: Natural Gas
  • Heating Type: Radiator
  • Heating: Yes
  • Hot Water: Natural Gas
  • 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: 0.03
  • Lot Size Units: Square Feet
  • Lot Sq Ft: 1459.00
  • Zoning: C-2
  • In City Limits: Yes

Rental Info

  • Vacation Rental: No

Tax Info

  • Tax Annual Amount: 2088.00
  • Assessor Parcel Number: 0325067077 030A
  • Tax Lot: 030A
  • County Tax Payment Frequency: Annually
  • Tax Year: 2024

MLS Schools

  • School District Name: BALTIMORE CITY PUBLIC SCHOOLS

Map

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

Property History

Date Event Price List to Sale Price per Sq Ft
08/27/2025 08/27/25 For Sale $131,000 -- $103 / Sq Ft
Source: Bright MLS

About the Listing Agent

Victor Brocato

Long & Foster Real Estate, Inc.

(301) 900-3963

Section Image

Whether you are first time home buyer or seller or a veteran we are here to help you understand the entire process. Making sure you are comfortable is our first priority. With our knowledgeable Lenders and Title companies you can trust that you are in good hands.
Please feel free to contact us at your convenience with any questions you might have.
We look forward to hearing from you.

Victor's Other Listings

  • 3830 8th St, Brooklyn, MD 21225

    $179,000

    • 3 Beds
    • 2 Baths
    • 1,360 Sq Ft
    • 3830 8th St
    • Brooklyn, MD

    Investor-Ready Financial SnapshotDiscover a turnkey, income-producing solid brick rowhome featuring 3 bedrooms, 2 full baths, and 1,632 sq ft of living space—listed at $179,000 with an existing lease at $1,399/month.Key MetricsGross Annual Rent: $1,399 × 12 = $16,788Gross Yield: 16,788 / 179,000 ≈ 9.4%Estimated Expense Ratio: 40% of rent ($6,715/yr)Net

    Victor Brocato Long & Foster Real Estate, Inc.

    Section Image
  • 3710 Excalibur Ct Unit 203, Bowie, MD 20716

    $329,700

    • 2 Beds
    • 2 Baths
    • 1,354 Sq Ft
    • 3710 Excalibur Ct
    • Unit 203
    • Bowie, MD

    Attention Bowie Home Shoppers! 3710 Excalibur Ct #203 just hit the market at $335,000 — and the seller is even covering transfer & recordation taxes. That means your upfront costs could be way lower than you think: VA Buyers: $0 down Conventional Buyers: As little as $10,050 down FHA Buyers: About $11,725 downThat’s right — you could own this home with less than the

    Victor Brocato Long & Foster Real Estate, Inc.

    Section Image
  • 11 Admiral Rd, Severna Park, MD 21146

    $485,000 Sold Jun 24, 2025

    • 4 Beds
    • 2 Baths
    • 2,094 Sq Ft
    • 11 Admiral Rd
    • Severna Park, MD

    Don't miss the opportunity to get into Severna Park at this price.Whether you are looking to move in and make it yours over time or an investor looking to remodel lthe equity is here. By the way this home is walking distance to Severna Park Elementary school.3 main level bedrooms one being a primary, make this one level living with the options to expand into the basement and

    Victor Brocato Long & Foster Real Estate, Inc.

  • 147 Merrimack Way, Arnold, MD 21012

    $750,000 Sold Oct 15, 2025

    • 4 Beds
    • 4.5 Baths
    • 3,824 Sq Ft
    • 147 Merrimack Way
    • Arnold, MD

    *Accepting back up offers*Welcome to this striking four‐level townhome in Hawthorne’s Grant at Broadneck, offering 4 bedrooms, 41⁄2 baths and approximately 3,824 sq ft of thoughtfully designed living space. Built in 2015 and meticulously maintained, the home blends upscale finishes with innovative features to deliver both comfort and style. Here are just a few of the exceptional features.

    Victor Brocato Long & Foster Real Estate, Inc.

Source: Bright MLS

MLS Number: MDBA2181246

Bright MLS