3 Beds
2 Baths
1,276 SqFt
3 Beds
2 Baths
1,276 SqFt
Key Details
Property Type Townhouse
Sub Type Interior Row/Townhouse
Listing Status Active
Purchase Type For Sale
Square Footage 1,276 sqft
Price per Sqft $102
Subdivision Brooklyn
MLS Listing ID MDBA2181246
Style Traditional
Bedrooms 3
Full Baths 1
Half Baths 1
HOA Y/N N
Abv Grd Liv Area 1,052
Year Built 1927
Available Date 2025-09-30
Annual Tax Amount $2,088
Tax Year 2024
Lot Size 1,459 Sqft
Acres 0.03
Property Sub-Type Interior Row/Townhouse
Source BRIGHT
Property Description
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.
Location
State MD
County Baltimore City
Zoning C-2
Rooms
Basement Fully Finished
Interior
Hot Water Natural Gas
Heating Radiator
Cooling Central A/C
Fireplace N
Heat Source Natural Gas
Exterior
Water Access N
Accessibility None
Garage N
Building
Story 3
Foundation Slab
Above Ground Finished SqFt 1052
Sewer Public Sewer
Water Public
Architectural Style Traditional
Level or Stories 3
Additional Building Above Grade, Below Grade
New Construction N
Schools
School District Baltimore City Public Schools
Others
Senior Community No
Tax ID 0325067077 030A
Ownership Fee Simple
SqFt Source 1276
Special Listing Condition Standard
"My job is to find and attract mastery-based agents to the office, protect the culture, and make sure everyone is happy! "