$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
35 days
|
395
|
9
|
Zillow last checked:
Listing updated:
Listed by:
Thomas H Fair410-235-5200,
Ben Frederick Realty, Inc.4102359500
Source: Bright MLS,MLS#: MDBA2218312
Loading...
Facts & features
Interior
Bedrooms & bathrooms
Bedrooms: 9
Bathrooms: 4
Full bathrooms: 3
1/2 bathrooms: 1
Main level bathrooms: 2
Main level bedrooms: 2
Heating
Forced Air, Heat Pump, Natural Gas, Electric
Cooling
Central Air, Electric
Appliances
Included: Electric Water Heater
Features
Dry Wall
Basement: Full,Interior Entry
Has fireplace: No
Interior area
Total structure area: 3,805
Total interior livable area: 3,805 sqft
Finished area above ground: 3,805
Property
Parking
Total spaces: 54
Parking features: Driveway
Uncovered spaces: 54
Accessibility
Accessibility features: Stair Lift, Accessible Entrance, Accessible Approach with Ramp
Features
Levels: Three
Stories: 3
Pool features: None
Lot
Size: 0.53 Acres
Dimensions: 108' x 212
Details
Additional structures: Above Grade
Parcel number: 0327025798 009
Zoning: R-3
Zoning description: Permitted for recovery center for up to 16 resients.
Explore the cost of this home by adjusting the details. Changes won't be saved.
Principal & interest
$1,547
Mortgage insurance
$0
Property taxes
$170
Home insurance
$105
HOA fees
$0
Utilities
Not included
All calculations are estimates and provided by Zillow, Inc. for informational purposes only. Actual amounts may vary.
HOA fees may include property taxes on listings classified as Co-Ops. Contact the listing agent and/or owner for fee details.
Mortgage interest rates are dependent on a number of factors, including credit score, down payment, and repayment length. Interest rate data provided by Zillow Group Marketplace, Inc. as of 1/1/1970 from various mortgage lenders with which we have lead or other similar arrangements; the Estimated Payment is an average of those rates.
See how much you could borrow to make a competitive offer.