5410 Belle Vista Ave, Baltimore, MD 21206
Local realty services provided by:ERA Byrne Realty
5410 Belle Vista Ave,Baltimore, MD 21206
$275,000
- 3 Beds
- - Baths
- 1,680 sq. ft.
- Multi-family
- Active
Listed by: will a cannon iii
Office: ben frederick realty, inc.
MLS#:MDBA2176490
Source:BRIGHTMLS
Price summary
- Price:$275,000
- Price per sq. ft.:$163.69
About this home
With 20% down, your monthly out-of-pocket cost to live in one unit of this Hamilton-Waltherson duplex is just $374 after applying market rent from the second unit toward your PITI. With FHA or conventional financing and as little as 3.5% down, total monthly PITI is approximately $2,332 + PMI. Apply the projected $1,250 rent from the other apartment, and your cost drops to just $882/month.
That’s before deducting mortgage interest and property taxes—an added tax benefit that renters never get!
Apartment 2, the vacant second-floor unit, is an ideal owner’s unit with a comfortable 1BR + den layout, a modern bath, and all-new wall-to-wall carpeting. Apartment 1 spans the first floor and basement, offering 2BR + den, a finished lower-level living area, and a private laundry room. Both units feature wood cabinetry, laminate counters, 24" gas ranges, and ceramic tile tub surrounds. Located just a mile from the shops and restaurants of downtown Hamilton and a half mile from Belair Road retail, this Hamilton-Waltherson location offers walkable access to daily amenities and a more stable, owner-occupied setting. These are easy-to-maintain, easy-to-rent units in a neighborhood where well-priced housing continues to lease quickly. For straight investors, this property projects a 10.7% cash-on-cash return and a 9.06% cap rate based on market rents—making it a solid addition to any cash flow–focused portfolio.
Contact an agent
Home facts
- Year built:1948
- Listing ID #:MDBA2176490
- Added:121 day(s) ago
- Updated:November 17, 2025 at 02:30 PM
Rooms and interior
- Bedrooms:3
- Living area:1,680 sq. ft.
Heating and cooling
- Cooling:Central A/C
- Heating:Forced Air, Natural Gas
Structure and exterior
- Roof:Asphalt
- Year built:1948
- Building area:1,680 sq. ft.
- Lot area:0.13 Acres
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$275,000
- Price per sq. ft.:$163.69
- Tax amount:$3,146 (2024)
New listings near 5410 Belle Vista Ave
- Coming Soon
$525,000Coming Soon3 beds 4 baths5905 Ivy League Dr, BALTIMORE, MD 21228
MLS# MDBC2140554Listed by: COMPASS - New
$110,000Active2 beds 1 baths1,008 sq. ft.406 Cambria St, BALTIMORE, MD 21225
MLS# MDBA2192054Listed by: COLDWELL BANKER REALTY - Coming Soon
$625,000Coming Soon5 beds 3 baths612 S Bouldin St, BALTIMORE, MD 21224
MLS# MDBA2192366Listed by: COLDWELL BANKER REALTY - New
$289,900Active4 beds 3 baths1,236 sq. ft.3303 Westerwald Ave, BALTIMORE, MD 21218
MLS# MDBA2192360Listed by: KELLER WILLIAMS LEGACY - Coming Soon
$350,000Coming Soon5 beds 3 baths3211 Frisby St, BALTIMORE, MD 21218
MLS# MDBA2192336Listed by: DOUGLAS REALTY, LLC - Open Sat, 12 to 2pmNew
$225,000Active3 beds 3 baths2,100 sq. ft.4668 Pimlico Rd, BALTIMORE, MD 21215
MLS# MDBA2192350Listed by: REAL BROKER, LLC - New
$89,900Active2 beds 1 baths1,670 sq. ft.2422 Jefferson St, BALTIMORE, MD 21205
MLS# MDBA2192338Listed by: METRO BAY REALTY - New
$469,000Active5 beds 3 baths4,355 sq. ft.4220 Overton Ave, BALTIMORE, MD 21236
MLS# MDBC2146062Listed by: CHESAPEAKE BAY REALTY,INC - New
$325,000Active4 beds 2 baths2,363 sq. ft.4220 Hamilton Ave, BALTIMORE, MD 21206
MLS# MDBA2191808Listed by: BERKSHIRE HATHAWAY HOMESERVICES PENFED REALTY - Coming Soon
$144,900Coming Soon3 beds 2 baths6618 Marne Ave, BALTIMORE, MD 21224
MLS# MDBA2192270Listed by: SAMSON PROPERTIES