5410 Belle Vista Ave, Baltimore, MD 21206
Local realty services provided by:Better Homes and Gardens Real Estate Valley Partners
5410 Belle Vista Ave,Baltimore, MD 21206
$275,000
- 3 Beds
- - Baths
- 1,680 sq. ft.
- Multi-family
- Active
Listed by: will a cannon iii
Office: ben frederick realty, inc.
MLS#:MDBA2176490
Source:BRIGHTMLS
Price summary
- Price:$275,000
- Price per sq. ft.:$163.69
About this home
With 20% down, your monthly out-of-pocket cost to live in one unit of this Hamilton-Waltherson duplex is just $374 after applying market rent from the second unit toward your PITI. With FHA or conventional financing and as little as 3.5% down, total monthly PITI is approximately $2,332 + PMI. Apply the projected $1,250 rent from the other apartment, and your cost drops to just $882/month.
That’s before deducting mortgage interest and property taxes—an added tax benefit that renters never get!
Apartment 2, the vacant second-floor unit, is an ideal owner’s unit with a comfortable 1BR + den layout, a modern bath, and all-new wall-to-wall carpeting. Apartment 1 spans the first floor and basement, offering 2BR + den, a finished lower-level living area, and a private laundry room. Both units feature wood cabinetry, laminate counters, 24" gas ranges, and ceramic tile tub surrounds. Located just a mile from the shops and restaurants of downtown Hamilton and a half mile from Belair Road retail, this Hamilton-Waltherson location offers walkable access to daily amenities and a more stable, owner-occupied setting. These are easy-to-maintain, easy-to-rent units in a neighborhood where well-priced housing continues to lease quickly. For straight investors, this property projects a 10.7% cash-on-cash return and a 9.06% cap rate based on market rents—making it a solid addition to any cash flow–focused portfolio.
Contact an agent
Home facts
- Year built:1948
- Listing ID #:MDBA2176490
- Added:119 day(s) ago
- Updated:November 15, 2025 at 03:47 PM
Rooms and interior
- Bedrooms:3
- Living area:1,680 sq. ft.
Heating and cooling
- Cooling:Central A/C
- Heating:Forced Air, Natural Gas
Structure and exterior
- Roof:Asphalt
- Year built:1948
- Building area:1,680 sq. ft.
- Lot area:0.13 Acres
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$275,000
- Price per sq. ft.:$163.69
- Tax amount:$3,146 (2024)
New listings near 5410 Belle Vista Ave
- New
$549,900Active6 beds 7 baths3,126 sq. ft.5300 Greenhill Ave, BALTIMORE, MD 21206
MLS# MDBA2190634Listed by: UNITED REAL ESTATE EXECUTIVES - Coming Soon
$230,000Coming Soon4 beds 2 baths1614 Popland, BALTIMORE CITY, MD 21226
MLS# MDBA2192268Listed by: KELLER WILLIAMS FLAGSHIP - Coming Soon
$179,000Coming Soon3 beds 2 baths1605 Carswell St, BALTIMORE, MD 21218
MLS# MDBA2191964Listed by: REALTY PLUS ASSOCIATES - Coming Soon
$240,000Coming Soon2 beds 2 baths4306 Newport Ave, BALTIMORE, MD 21211
MLS# MDBA2191568Listed by: COMPASS - New
$219,900Active4 beds -- baths1,460 sq. ft.305 Elrino St, BALTIMORE, MD 21224
MLS# MDBA2192260Listed by: EXP REALTY, LLC. - New
$219,900Active3 beds 2 baths1,460 sq. ft.305 Elrino St, BALTIMORE, MD 21224
MLS# MDBA2192264Listed by: EXP REALTY, LLC. - Open Sat, 1:30 to 3pmNew
$199,000Active4 beds 1 baths2,380 sq. ft.3419 Alto Rd, BALTIMORE, MD 21216
MLS# MDBA2192246Listed by: REALTY ONE GROUP EXCELLENCE - New
$249,900Active3 beds 3 baths1,677 sq. ft.602 Denison St, BALTIMORE, MD 21229
MLS# MDBA2192100Listed by: ADCORE REALTY - New
$505,000Active3 beds 3 baths1,653 sq. ft.1910 Clifden Rd, BALTIMORE, MD 21228
MLS# MDBC2146172Listed by: HYATT & COMPANY REAL ESTATE, LLC - Open Sat, 12 to 1:30pmNew
$295,000Active4 beds 2 baths1,120 sq. ft.1427 Homestead St, BALTIMORE, MD 21218
MLS# MDBA2190598Listed by: BERKSHIRE HATHAWAY HOMESERVICES PENFED REALTY