1228 Harwall Rd, Baltimore, MD, 21207 | $653/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1920 sft

1647 Northwick Rd, Baltimore, MD, 21218

4 Bed
2 Bath
2422 sft

13918 Crest Hill Ln, Silver Spring, MD, 20905

2 Bed
2 Bath
1118 sft

3922 Rolling Rd #A8, Baltimore, MD, 21208

- Bed
- Bath
- sft

1622 N Bond St N, Baltimore, MD, 21213

Nearby investment properties with comparable prices

4 Bed
2 Bath
1458 sft

5308 W North Ave, Baltimore, MD, 21207

4 Bed
3 Bath
3798 sft

2207 Hammonds Ferry Rd, Baltimore, MD, 21227

3 Bed
2 Bath
1752 sft

5472 Bucknell Rd, Baltimore, MD, 21206

3 Bed
2 Bath
1394 sft

8724 Groffs Mill Dr #8724, Owings Mills, MD, 21117

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Baltimore at 1228 Harwall Rd, Baltimore, MD, 21207 listed at $309,900 pairs $2,581/mo rent with a $1,517/mo payment to leave $653/mo cash flow. Total monthly income runs $2,581/mo, and annual cash flow reaches $7,841/yr on $102,732 cash to close. Return on cash invested measures 27.54% in year one, and rental yield registers 9.99% at a $309,900 basis. Equity gained on principal adds $2,000/yr, and annual property appreciation at 5% supports $85,620 by year five. Five-year ROI tracks 143.84% and total cumulative return in cash totals $147,768. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,581/mo property income relative to a $1,517/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1960

4,968 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 21207, Gwynn Oak, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,732 (100%)
Owner Occupied HU	11,264 (57.1%)
Renter Occupied HU	6,973 (35.3%)
Vacant Housing Units	1,495 ( 7.6%)
Median Home Value	$284,553
Average Home Value	$333,769