630 Patapsco, Baltimore, MD 21225
Local realty services provided by:Better Homes and Gardens Real Estate GSA Realty
630 Patapsco,Baltimore, MD 21225
$131,000
- 3 Beds
- 2 Baths
- 1,276 sq. ft.
- Townhouse
- Active
Listed by:victor anthony brocato
Office:long & foster real estate, inc.
MLS#:MDBA2181246
Source:BRIGHTMLS
Price summary
- Price:$131,000
- Price per sq. ft.:$102.66
About this home
🏠 Renter-to-Owner Advantage
Swap every rent check for equity—your payment stays the same.
Estimated Mortgage (5% down on $131K @ 6.5% 30 yr):
Loan: $124,450 → P&I ≈ $785 / mo
Taxes ( $1,100 / yr): $92 / mo
Insurance ( $800 / yr): $67 / mo
Total PITI ≈ $944 / mo vs. $1,300 rent → $356 / mo savings
Year 1 Equity Build:
Principal Pay-down: ≈ $1,300
3% Market Appreciation: ≈ $3,930
Total Wealth Gain: ∼ $5,230
Rent Credit Option: Apply the current tenant’s $1,300/month lease toward your mortgage or down payment.
Enjoy 3 bedrooms, a private rear yard, updated kitchen, hardwood floors and a walkable Brooklyn block near schools, parks and commuter routes. At $131,000, this is where affordability meets long-term wealth building.
Unlock a solid brick rowhome at $131,000 with a month-to-month tenant paying $1,300 / mo and rental comps at $1,400–$1,600 / mo.
Gross Annual Rent (current):
$1,300 × 12 = $15,600
Yield: 15,600 / 131,000 ≈ 11.9%
Pro Forma with $1,500 / mo rents:
$1,500 × 12 = $18,000 → Yield ≈ 13.7%
Expenses (est. 40% of gross rent):
Current rent: 15,600 × 0.40 = $6,240 / yr
NOI: 15,600 – 6,240 = $9,360 / yr → Cap Rate: 9,360 / 131,000 ≈ 7.1%
With $1,500/mo: NOI ≈ 10,800 → Cap Rate ≈ 8.2%
Debt Service & Cash-on-Cash (75% LTV @ 6.5% – 30 yr):
Loan: $98,250 → P&I ≈ $621 / mo → $7,452 / yr
Annual Cash Flow: 9,360 – 7,452 = $1,908 → CoC ≈ 5.8%
Fresh paint, new flooring, modern fixtures and a low-maintenance brick exterior keep upfront cap-ex minimal. No HOA, low taxes, plus on-street parking. Minutes to transit (Route 40 bus, Light Rail), CCBC, shops and eateries ensure steady demand.
Contact an agent
Home facts
- Year built:1927
- Listing ID #:MDBA2181246
- Added:58 day(s) ago
- Updated:October 25, 2025 at 01:45 PM
Rooms and interior
- Bedrooms:3
- Total bathrooms:2
- Full bathrooms:1
- Half bathrooms:1
- Living area:1,276 sq. ft.
Heating and cooling
- Cooling:Central A/C
- Heating:Natural Gas, Radiator
Structure and exterior
- Year built:1927
- Building area:1,276 sq. ft.
- Lot area:0.03 Acres
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$131,000
- Price per sq. ft.:$102.66
- Tax amount:$2,088 (2024)
New listings near 630 Patapsco
- New
$235,000Active3 beds 2 baths1,572 sq. ft.5900 Laclede Rd, BALTIMORE, MD 21206
MLS# MDBA2188904Listed by: TAYLOR PROPERTIES - Open Sun, 12 to 2pmNew
$250,000Active3 beds 2 baths1,450 sq. ft.1722 N Bentalou St, BALTIMORE, MD 21216
MLS# MDBA2188690Listed by: EXIT DELUXE REALTY - Coming Soon
$375,000Coming Soon4 beds 3 baths5605 Oregon Ave, BALTIMORE, MD 21227
MLS# MDBC2144370Listed by: KELLER WILLIAMS KEYSTONE REALTY - New
$424,900Active5 beds 3 baths2,698 sq. ft.6041 Cecil Ave, BALTIMORE, MD 21207
MLS# MDBC2144376Listed by: ALBERTI REALTY, LLC - New
$329,900Active4 beds 2 baths1,642 sq. ft.4502 Parkmont Ave, BALTIMORE, MD 21206
MLS# MDBA2188894Listed by: CURTIS REAL ESTATE COMPANY - Coming Soon
$675,000Coming Soon4 beds 3 baths11 W Melrose Ave, BALTIMORE, MD 21210
MLS# MDBA2187574Listed by: O'CONOR, MOONEY & FITZGERALD - New
$205,000Active3 beds 3 baths3127 E Monument St, BALTIMORE, MD 21205
MLS# MDBA2188888Listed by: CENTURY 21 DOWNTOWN - New
$315,000Active4 beds 3 baths2,066 sq. ft.329 N Gilmor St, BALTIMORE, MD 21223
MLS# MDBA2188892Listed by: KELLER WILLIAMS GATEWAY LLC - Coming SoonOpen Sat, 12 to 2pm
$419,000Coming Soon3 beds 2 baths324 Stanmore Rd, BALTIMORE, MD 21212
MLS# MDBC2144336Listed by: CUMMINGS & CO. REALTORS - New
$300,000Active3 beds 3 baths1,874 sq. ft.6907 Jones View Dr #3a, BALTIMORE, MD 21209
MLS# MDBC2144362Listed by: EXP REALTY, LLC