630 Patapsco, Baltimore, MD 21225
Local realty services provided by:ERA Reed Realty, Inc.
630 Patapsco,Baltimore, MD 21225
$131,000
- 3 Beds
- 2 Baths
- 1,276 sq. ft.
- Townhouse
- Active
Listed by:victor anthony brocato
Office:long & foster real estate, inc.
MLS#:MDBA2181246
Source:BRIGHTMLS
Price summary
- Price:$131,000
- Price per sq. ft.:$102.66
About this home
๐ Renter-to-Owner Advantage
Swap every rent check for equityโyour payment stays the same.
Estimated Mortgage (5% down on $131K @ 6.5% 30 yr):
Loan: $124,450 โ P&I โ $785 / mo
Taxes ( $1,100 / yr): $92 / mo
Insurance ( $800 / yr): $67 / mo
Total PITI โ $944 / mo vs. $1,300 rent โ $356 / mo savings
Year 1 Equity Build:
Principal Pay-down: โ $1,300
3% Market Appreciation: โ $3,930
Total Wealth Gain: โผ $5,230
Rent Credit Option: Apply the current tenantโs $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 $1,400โ$1,600 / mo.
Gross Annual Rent (current):
$1,300 ร 12 = $15,600
Yield: 15,600 / 131,000 โ 11.9%
Pro Forma with $1,500 / mo rents:
$1,500 ร 12 = $18,000 โ Yield โ 13.7%
Expenses (est. 40% of gross rent):
Current rent: 15,600 ร 0.40 = $6,240 / yr
NOI: 15,600 โ 6,240 = $9,360 / yr โ Cap Rate: 9,360 / 131,000 โ 7.1%
With $1,500/mo: NOI โ 10,800 โ Cap Rate โ 8.2%
Debt Service & Cash-on-Cash (75% LTV @ 6.5% โ 30 yr):
Loan: $98,250 โ P&I โ $621 / mo โ $7,452 / yr
Annual Cash Flow: 9,360 โ 7,452 = $1,908 โ CoC โ 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.
Contact an agent
Home facts
- Year built:1927
- Listing ID #:MDBA2181246
- Added:66 day(s) ago
- Updated:November 02, 2025 at 02:45 PM
Rooms and interior
- Bedrooms:3
- Total bathrooms:2
- Full bathrooms:1
- Half bathrooms:1
- Living area:1,276 sq. ft.
Heating and cooling
- Cooling:Central A/C
- Heating:Natural Gas, Radiator
Structure and exterior
- Year built:1927
- Building area:1,276 sq. ft.
- Lot area:0.03 Acres
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$131,000
- Price per sq. ft.:$102.66
- Tax amount:$2,088 (2024)
New listings near 630 Patapsco
- New
$633,960Active3 beds 5 baths2,081 sq. ft.Homesite 280 Light St, BALTIMORE, MD 21230
MLS# MDBA2189518Listed by: DRB GROUP REALTY, LLC - New
$320,000Active5 beds -- baths1,527 sq. ft.2306 Wichita Ave, BALTIMORE, MD 21215
MLS# MDBA2190100Listed by: BENNETT REALTY SOLUTIONS - New
$110,000Active2 beds 1 baths1,270 sq. ft.4400 Asbury Ave, BALTIMORE, MD 21206
MLS# MDBA2190130Listed by: LONG & FOSTER REAL ESTATE, INC. - New
$159,000Active2 beds 1 baths1,003 sq. ft.7111 Park Heights Ave #305, BALTIMORE, MD 21215
MLS# MDBA2190132Listed by: KLR REAL ESTATE INC - New
$175,000Active2 beds 1 baths1,120 sq. ft.4863 Melbourne Rd, BALTIMORE, MD 21229
MLS# MDBA2190134Listed by: KLR REAL ESTATE INC - Coming Soon
$850,000Coming Soon4 beds 3 baths121 Forest Dr, BALTIMORE, MD 21228
MLS# MDBC2141506Listed by: CUMMINGS & CO. REALTORS - Coming Soon
$219,900Coming Soon3 beds 2 baths5303 Wyndholme Cir #401, BALTIMORE, MD 21229
MLS# MDBA2185310Listed by: KELLER WILLIAMS LEGACY - Coming Soon
$279,900Coming Soon3 beds 2 baths304 S Lehigh St, BALTIMORE, MD 21224
MLS# MDBA2190112Listed by: ARS REAL ESTATE GROUP - Coming Soon
$170,000Coming Soon3 beds 2 baths5248 Linden Heights Ave, BALTIMORE, MD 21215
MLS# MDBA2188082Listed by: KELLER WILLIAMS GATEWAY LLC - New
$329,000Active4 beds 3 baths1,376 sq. ft.4704 Kernwood Ave, BALTIMORE, MD 21212
MLS# MDBA2190088Listed by: FAIRFAX REALTY PREMIER