548 Chateau Ave, Baltimore, MD 21212
3br / 2ba + Finished Basement
ROI: 23.29%
Income Analysis
Listing Price: $119,900
Rental income: $1749/mo (tenant pays $0)
Current Annual Taxes: $1573
Estimated Annual Insurance: $600
Estimated Annual Maintenance Costs: $1,749
** 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: $2099
**The fee is 10% of the monthly rent.
Annual Net Rental Income: $20,988
Annual Cumulative Hard Costs: $4,131
Adjusted Gross Annual Income: $16,857
5 Year Return: $84,285
10 Year Return: $168,570
Comps:
4146 The Alameda – sold 06/20 for $125k
614 Radnor Ave – sold 05/20 for $143k
4516 Saint Georges Ave – sold 02/20 for $143k
502 Chateau Ave – sold 01/20 for $180k
Property and Area Photos
|