| 
                        
                             1726 N Bentalou St, Baltimore, MD 21216 
3br/1.5ba 
ROI: 14.57% 
Income Analysis 
Sales Price: $109,500 
Current rental income: $1,250/mo 
Current Annual Taxes: $697 
Estimated Annual Insurance: $600 
Estimated Annual Maintenance Costs: $1,250 
** This estimate is based on any potential repairs the property may need over the course of a year. In our experience, this number is typically lower, but we always estimate on the high side. 
Annual Property Management: $1,500 
**The fee is 10% of the monthly rent. 
Annual Gross Rental Income: $15,000 
Annual Cumulative Hard Costs: $4,047 
Adjusted Gross Annual Income: $10,953 
5 Year Return: $54,765 
10 Year Return: $109,530 
 
Renovated Comps: 
1216 N Bentalou St - sold for $140k 
2319 Windsor Ave - sold for $124k 
833 N Bentalou St (ours) - sold last year for $114k 
2005 Braddish Ave - sold for $140k 
607 N Bentalou St (ours) - sold 01/19 for $120k 
1700 N Bentalou St (ours) - sold 11/18 for $119k 
Property and Area Photos 
                         |