942 N Broadway, Baltimore, MD 21205
Local realty services provided by:CENTURY 21 Advantage Gold
942 N Broadway,Baltimore, MD 21205
$450,000
- 5 Beds
- 6 Baths
- 1,806 sq. ft.
- Townhouse
- Active
Listed by: song m. hong
Office: turn key homes litmited libability
MLS#:MDBA2221552
Source:BRIGHTMLS
Price summary
- Price:$450,000
- Price per sq. ft.:$249.17
About this home
Executive Summary
Fully renovated, stabilized income-producing property configured as five private bedroom suites
with five full baths and one half bath. The property is 100% occupied with newly signed one-year
leases and has a proven operating history serving Johns Hopkins students and healthcare
professionals.
Property Highlights
• Approx. 2,400–2,500+ SF
• 5 Bedrooms / 5 Full Baths / 1 Half Bath
• Dual HVAC systems
• Two laundry rooms
• New plumbing, electrical, HVAC
• Excellent condition
• Fully occupied
Rent Roll
Four rooms at $950/month and one room at $875/month. Gross monthly income: approximately
$4,675. Gross annual income: approximately $56,100.
Operating Summary
Owner-paid utilities are approximately $700/month. Home warranty approximately $75/month. No
HOA. Mortgage approximately $1,800/month (includes escrow; mortgage is not used in NOI
valuation).
Investment Thesis
The property is best marketed as a turnkey, cash-flowing investment rather than a traditional
single-family residence. Fresh leases, multiple income streams, and proximity to Johns Hopkins
distinguish it from many nearby properties.
Valuation Discussion
Residential comparable sales and the income approach should both be considered. The
appropriate asking price should ultimately be supported by verified comparable sales, legal rental
configuration, and documented operating income.
Marketing Strategy
Target investor buyers seeking immediate cash flow, student housing, healthcare-worker housing,
or long-term hold opportunities. Emphasize occupancy, renovation quality, and operational history.
Next Steps
This memorandum is a preliminary package. A final broker-quality offering memorandum should
incorporate current comparable sales, neighborhood maps, charts, verified operating statements,
and professional photography.
Current Rent Roll
Room
Monthly Rent
1-$950
2-$950
3-$950
4-$950
5-$875
Total
$4,67...
Contact an agent
Home facts
- Year built:1920
- Listing ID #:MDBA2221552
- Added:1 day(s) ago
- Updated:July 01, 2026 at 02:10 AM
Rooms and interior
- Bedrooms:5
- Total bathrooms:6
- Full bathrooms:5
- Half bathrooms:1
- Basement:Yes
- Basement Description:Unfinished
- Living area:1,806 sq. ft.
Heating and cooling
- Cooling:Central A/C
- Heating:Central, Natural Gas
Structure and exterior
- Year built:1920
- Building area:1,806 sq. ft.
- Lot area:0.02 Acres
- Architectural Style:Traditional
- Construction Materials:Brick
- Foundation Description:Block
- Levels:3 Story
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$450,000
- Price per sq. ft.:$249.17
- Tax amount:$1,770 (2025)
Parking
- Parking description:On Street
New listings near 942 N Broadway
- Coming Soon
$215,000Coming Soon3 beds 1 baths417 Elmwood Rd, BALTIMORE, MD 21206
MLS# MDBC2168440Listed by: RE/MAX ADVANTAGE REALTY - Coming Soon
$450,000Coming Soon4 beds 4 baths2403 Woodlands Rd, BALTIMORE, MD 21244
MLS# MDBC2165674Listed by: CUMMINGS & CO. REALTORS - New
$435,000Active3 beds 3 baths1,654 sq. ft.812 W 34th St, BALTIMORE, MD 21211
MLS# MDBA2221580Listed by: IRON VALLEY REAL ESTATE CHARM CITY - Coming Soon
$235,000Coming Soon2 beds 2 baths822 Martin, BALTIMORE, MD 21221
MLS# MDBC2168482Listed by: STREETT HOPKINS REAL ESTATE, LLC - Coming Soon
$365,000Coming Soon4 beds 4 baths4212 Southfield Dr, BALTIMORE, MD 21236
MLS# MDBC2168418Listed by: SAVE 6, INCORPORATED - New
$280,000Active2 beds 2 baths880 sq. ft.13216 Birdale Ave, BALTIMORE, MD 21220
MLS# MDBC2168494Listed by: LUX REALTY LLC - New
$69,900Active3 beds 2 baths1,320 sq. ft.1810 N Washington St, BALTIMORE, MD 21213
MLS# MDBA2196182Listed by: KELLER WILLIAMS GATEWAY LLC - New
$199,900Active3 beds 3 baths1,260 sq. ft.2319 Jefferson St, BALTIMORE, MD 21205
MLS# MDBA2221046Listed by: BERKSHIRE HATHAWAY HOMESERVICES HOMESALE REALTY - New
$30,000Active3 beds 1 baths2327 W Lexington St, BALTIMORE, MD 21223
MLS# MDBA2221244Listed by: ASHLAND AUCTION GROUP LLC - New
$254,900Active3 beds 4 baths1530 Appleton St, BALTIMORE, MD 21217
MLS# MDBA2221478Listed by: HOUWZER, LLC