942 N Broadway, Baltimore, MD 21205
Local realty services provided by:ERA OakCrest Realty, Inc.
942 N Broadway,Baltimore, MD 21205
$399,999
- 5 Beds
- 6 Baths
- 1,806 sq. ft.
- Townhouse
- Active
Listed by: song m. hong
Office: turn key homes litmited libability
MLS#:MDBA2221552
Source:BRIGHTMLS
Price summary
- Price:$399,999
- Price per sq. ft.:$221.48
About this home
Executive Summary
Fully renovated, stabilized income-producing property configured as five private bedroom suites
with five full baths and one half bath. The property is 100% occupied with newly signed one-year
leases and has a proven operating history serving Johns Hopkins students and healthcare
professionals.
Property Highlights
• Approx. 2,400–2,500+ SF
• 5 Bedrooms / 5 Full Baths / 1 Half Bath
• Dual HVAC systems
• Two laundry rooms
• New plumbing, electrical, HVAC
• Excellent condition
• Fully occupied
Rent Roll
Four rooms at $950/month and one room at $875/month. Gross monthly income: approximately
$4,675. Gross annual income: approximately $56,100.
Operating Summary
Owner-paid utilities are approximately $700/month. Home warranty approximately $75/month. No
HOA. Mortgage approximately $1,800/month (includes escrow; mortgage is not used in NOI
valuation).
Investment Thesis
The property is best marketed as a turnkey, cash-flowing investment rather than a traditional
single-family residence. Fresh leases, multiple income streams, and proximity to Johns Hopkins
distinguish it from many nearby properties.
Valuation Discussion
Residential comparable sales and the income approach should both be considered. The
appropriate asking price should ultimately be supported by verified comparable sales, legal rental
configuration, and documented operating income.
Marketing Strategy
Target investor buyers seeking immediate cash flow, student housing, healthcare-worker housing,
or long-term hold opportunities. Emphasize occupancy, renovation quality, and operational history.
Next Steps
This memorandum is a preliminary package. A final broker-quality offering memorandum should
incorporate current comparable sales, neighborhood maps, charts, verified operating statements,
and professional photography.
Current Rent Roll
Room
Monthly Rent
1-$950
2-$950
3-$950
4-$950
5-$875
Total
$4,67
Turn Key Home, furniture included....
Contact an agent
Home facts
- Year built:1920
- Subdivision & Development:NONE AVAILABLE
- Listing ID #:MDBA2221552
- Added:48 day(s) ago
- Updated:August 17, 2026 at 02:05 PM
Rooms and interior
- Bedrooms:5
- Total bathrooms:6
- Full bathrooms:5
- Half bathrooms:1
- Basement:Yes
- Basement Description:Unfinished
- Living area:1,806 sq. ft.
Heating and cooling
- Cooling:Central A/C
- Heating:Central, Natural Gas
Structure and exterior
- Year built:1920
- Building area:1,806 sq. ft.
- Lot area:0.02 Acres
- Architectural Style:Traditional
- Construction Materials:Brick
- Foundation Description:Block
- Levels:3 Story
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$399,999
- Price per sq. ft.:$221.48
- Tax amount:$1,770 (2025)
Parking
- Parking description:On Street
New listings near 942 N Broadway
- New
$15,000Active2 beds -- baths1,104 sq. ft.902 Victory Ave, BALTIMORE, MD 21225
MLS# MDAA2154302Listed by: A.J. BILLIG & COMPANY - Coming Soon
$185,000Coming Soon3 beds 2 baths618 Cokesbury Ave, BALTIMORE, MD 21218
MLS# MDBA2226240Listed by: NORTHROP REALTY - New
$109,900Active2 beds 1 baths1,261 sq. ft.2601 Jefferson St, BALTIMORE, MD 21205
MLS# MDBA2228026Listed by: CENTURY 21 DOWNTOWN - New
$339,000Active3 beds 1 baths2,179 sq. ft.8200 Harris Ave, BALTIMORE, MD 21234
MLS# MDBC2173090Listed by: CUMMINGS & CO. REALTORS - New
$149,999Active3 beds 3 baths1,152 sq. ft.216 Stemmers Run Rd, BALTIMORE, MD 21221
MLS# MDBC2173128Listed by: BERKSHIRE HATHAWAY HOMESERVICES HOMESALE REALTY - New
$189,000Active2 beds 1 baths912 sq. ft.122 N Streeper St, BALTIMORE, MD 21224
MLS# MDBA2227904Listed by: BERKSHIRE HATHAWAY HOMESERVICES HOMESALE REALTY - Coming Soon
$209,000Coming Soon2 beds 1 baths5203 Falls Rd #11, BALTIMORE, MD 21210
MLS# MDBA2227666Listed by: CORE MARYLAND REAL ESTATE LLC - Coming Soon
$184,999Coming Soon2 beds 2 baths911 Rockhill Ave, BALTIMORE, MD 21229
MLS# MDBA2228024Listed by: PEARSON SMITH REALTY, LLC - Coming Soon
$409,900Coming Soon3 beds 3 baths3045 Pinewood Ave, BALTIMORE, MD 21214
MLS# MDBA2227964Listed by: BERKSHIRE HATHAWAY HOMESERVICES PENFED REALTY - Coming Soon
$145,000Coming Soon3 beds 2 baths4747 Ivanhoe Ave, BALTIMORE, MD 21212
MLS# MDBA2228006Listed by: CUMMINGS & CO. REALTORS