5410 Belle Vista Ave, Baltimore, MD 21206
Local realty services provided by:CENTURY 21 New Millennium
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:150 day(s) ago
- Updated:December 16, 2025 at 12:12 AM
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
- Coming Soon
$149,900Coming Soon2 beds 2 baths2820 Edgecombe Cir S, BALTIMORE, MD 21215
MLS# MDBA2194578Listed by: KELLER WILLIAMS FLAGSHIP - Coming SoonOpen Sun, 10 to 11:30am
$389,900Coming Soon4 beds 2 baths3901 Forrester Ave, BALTIMORE, MD 21206
MLS# MDBA2195288Listed by: ADVANCE REALTY, INC. - New
$150,000Active3 beds 1 baths1,312 sq. ft.2760 The Alameda, BALTIMORE, MD 21218
MLS# MDBA2194834Listed by: VYBE REALTY - New
$155,000Active4 beds 2 baths1,256 sq. ft.3007 Frisby St, BALTIMORE, MD 21218
MLS# MDBA2194836Listed by: VYBE REALTY - Coming Soon
$260,000Coming Soon2 beds 2 baths421 S Sharp St S #r 11, BALTIMORE, MD 21201
MLS# MDBA2194914Listed by: LONG & FOSTER REAL ESTATE, INC. - New
$5,000Active0.04 Acres2240 Tacoma St, BALTIMORE, MD 21230
MLS# MDBA2195308Listed by: ASHLAND AUCTION GROUP LLC - Coming Soon
$275,000Coming Soon3 beds 3 baths23 Guinevere Ct, BALTIMORE, MD 21237
MLS# MDBC2140962Listed by: NEXTHOME FORWARD - New
$150,000Active3 beds 1 baths1,416 sq. ft.6101 Tramore Rd, BALTIMORE, MD 21214
MLS# MDBA2194102Listed by: CENTURY 21 DOWNTOWN - New
$119,900Active2 beds 2 baths1,540 sq. ft.3336 Chesterfield Ave, BALTIMORE, MD 21213
MLS# MDBA2195286Listed by: RE/MAX ADVANTAGE REALTY - Coming Soon
$100,000Coming Soon3 beds 1 baths2630 W Franklin St, BALTIMORE, MD 21223
MLS# MDBA2195298Listed by: MIDFIELD REALTY