942 N Broadway, Baltimore, MD 21205
Local realty services provided by:Mountain Realty ERA Powered
942 N Broadway,Baltimore, MD 21205
$450,000
- 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:$450,000
- Price per sq. ft.:$249.17
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...
Contact an agent
Home facts
- Year built:1920
- Listing ID #:MDBA2221552
- Added:1 day(s) ago
- Updated:June 30, 2026 at 02:14 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:$450,000
- Price per sq. ft.:$249.17
- Tax amount:$1,770 (2025)
Parking
- Parking description:On Street
New listings near 942 N Broadway
- Coming Soon
$450,000Coming Soon6 beds 5 baths6420 Glenoak Ave, BALTIMORE, MD 21214
MLS# MDBA2219894Listed by: BERKSHIRE HATHAWAY HOMESERVICES HOMESALE REALTY - New
$150,000Active4 beds 1 baths864 sq. ft.6012 Montgomery St, BALTIMORE, MD 21207
MLS# MDBC2165320Listed by: CORNERSTONE PROPERTIES AND FINANCIAL SERVICES LLC - Coming Soon
$350,000Coming Soon3 beds 4 baths16 Beaver Pond Cir, BALTIMORE, MD 21234
MLS# MDBC2167610Listed by: NORTHROP REALTY - Coming Soon
$320,000Coming Soon3 beds 2 baths1547 Putty Hill Ave, BALTIMORE, MD 21286
MLS# MDBC2167782Listed by: COLDWELL BANKER REALTY - Coming SoonOpen Sun, 12 to 2pm
$295,000Coming Soon3 beds 3 baths2906 Parkwood Ave, BALTIMORE, MD 21217
MLS# MDBA2221128Listed by: KELLER WILLIAMS GATEWAY LLC - New
$175,000Active3 beds 3 baths1,260 sq. ft.501 N Port St, BALTIMORE, MD 21205
MLS# MDBA2221560Listed by: BERKSHIRE HATHAWAY HOMESERVICES HOMESALE REALTY - New
$299,900Active4 beds 2 baths1,664 sq. ft.4310 Biddison Ln, BALTIMORE, MD 21206
MLS# MDBA2221564Listed by: EXP REALTY, LLC - Coming Soon
$215,000Coming Soon4 beds 3 baths3104 Lawnview Ave, BALTIMORE, MD 21213
MLS# MDBA2216882Listed by: REDFIN CORP - Coming Soon
$300,000Coming Soon4 beds 1 baths2729 Chesley Ave, BALTIMORE, MD 21234
MLS# MDBA2221452Listed by: KELLER WILLIAMS KEYSTONE REALTY - Coming Soon
$425,000Coming Soon3 beds 4 baths3618 Keswick Rd, BALTIMORE, MD 21211
MLS# MDBA2221556Listed by: NEXT STEP REALTY