Generating PDF...
0%
3614 3RD STREET, BROOKLYN, MD, 21225
$135,000
- 5 beds
- 3 full baths
- 2,282 sq. ft
INVESTORS, RUN THESE NUMBERS! 5 BR / 3 FULL BA with HARDWOODS for $135,000, sold AS-IS in Brooklyn (21225). THE RENT: Comparable 5BR rentals on and near 3rd St are asking $2,600 to $3,100/mo. A same-block 5BR/3BA has marketed at $2,900/mo and a 5BR/4BA on 4th St at $3,100/mo. THE RETURN (estimates): At $2,800/mo = $33,600 gross per year. That is a 4.0 GRM and 2.07% rent-to-price. After 5% vacancy, est. taxes ($2,600), insurance, maintenance, management and capex reserves, est. NOI is about $20,600 = approx 15.3% cap rate on the $135K price. Conservative case at $2,600/mo = approx 14.0%. At $3,100/mo = approx 17.3%. ALL-IN: Add a $40K rehab and your basis is $175K at an est. 11.8% cap. A $60K rehab puts you at $195K and an est. 10.6% cap. UPSIDE: By-the-room rentals on this block have marketed at $875 per room all-in. Five rooms would gross about $4,375/mo (buyer to verify zoning, occupancy limits and rental licensing). EXIT: Recent 3rd St sales have ranged from $167K to $215K, so there is room to build equity for BRRRR or flip buyers once the work is done. THE DEAL: Hardwoods are already in place. 3 full baths mean fewer tenant conflicts and a wider tenant pool. Sold strictly AS-IS, no repairs and no warranties. Cash or renovation financing recommended. All figures are estimates, not guarantees. Buyer to verify rents, taxes, zoning, condition and all information.
Request More Information
Year Built:
1923
Days on Market:
1
Listing ID:
MDBA2233138
Bathrooms:
3 full
List Date:
November 10, 2026
Property Type:
Twin Home
Architecture Style:
Victorian
Subdivision:
BROOKLYN
County:
BALTIMORE CITY
Total Taxes:
$2,950
Courtesy of Long & Foster Real Estate, Inc.
This content was last updated on November 11, 2026 21:13
Schools
| Name | Type | Level | Grades | Address | |
|---|---|---|---|---|---|
Maree G. Farring Elementary/Middle School |
Public | Middle | PK-8 | 300 Pontiac Ave, Brooklyn, MD 21225 | |
|
District: Baltimore City Public Schools Grade Span: PK - 8 Admission: Public Address: 300 Pontiac Ave, Brooklyn, MD 21225 Phone: 410-396-1404 Website: http://www.baltimorecityschools.org Teachers: 50 Students: 717 Ratio: 14:1 Students/Teacher Gender: 50% Male / 50% Female Lunch: 66% Free Student/Teacher ratioEnrollment |
|||||
Academy for College and Career Exploration |
Public | High | 6-12 | 1300 W 36th St, Baltimore, MD 21211 | |
|
District: Baltimore City Public Schools Grade Span: 6 - 12 Admission: Public Address: 1300 W 36th St, Baltimore, MD 21211 Phone: 410-396-7607 Teachers: 67 Students: 967 Ratio: 14:1 Students/Teacher Gender: 59% Male / 41% Female Lunch: 79% Free Student/Teacher ratioEnrollment |
|||||
Vivien T. Thomas Medical Arts Academy |
Public | High | 9-12 | 100 N Calhoun St, Baltimore, MD 21223 | |
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: 100 N Calhoun St, Baltimore, MD 21223 Phone: 443-984-2831 Website: http://www.baltimorecityschools.org Teachers: 23 Students: 386 Ratio: 17:1 Students/Teacher Gender: 23% Male / 77% Female Lunch: 87% Free Student/Teacher ratioEnrollment |
|||||
Baltimore School for the Arts |
Public | High | 9-12 | 712 Cathedral St, Baltimore, MD 21201 | |
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: 712 Cathedral St, Baltimore, MD 21201 Phone: 443-642-5165 Teachers: 28 Students: 443 Ratio: 16:1 Students/Teacher Gender: 30% Male / 69% Female Lunch: 24% Free Student/Teacher ratioEnrollment |
|||||
Green Street Academy |
Public | High | 6-12 | 125 N Hilton St, Baltimore, MD 21229 | |
|
District: Baltimore City Public Schools Grade Span: 6 - 12 Admission: Public Address: 125 N Hilton St, Baltimore, MD 21229 Phone: 443-642-2068 Website: http://www.baltimorecityschools.org Teachers: 46 Students: 808 Ratio: 18:1 Students/Teacher Gender: 56% Male / 44% Female Lunch: 84% Free Student/Teacher ratioEnrollment |
|||||
Carver Vocational-Technical High School |
Public | High | 9-12 | 2201 Presstman St, Baltimore, MD 21216 | |
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: 2201 Presstman St, Baltimore, MD 21216 Phone: 410-396-0553 Website: http://www.baltimorecityschools.org Teachers: 61 Students: 1041 Ratio: 17:1 Students/Teacher Gender: 56% Male / 44% Female Lunch: 86% Free Student/Teacher ratioEnrollment |
|||||
Forest Park High School |
Public | High | 9-12 | 3701 Eldorado Ave, Gwynn Oak, MD 21207 | |
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: 3701 Eldorado Ave, Gwynn Oak, MD 21207 Phone: 410-396-0753 Website: http://www.baltimorecityschools.org Teachers: 63 Students: 1024 Ratio: 16:1 Students/Teacher Gender: 57% Male / 43% Female Lunch: 75% Free Student/Teacher ratioEnrollment |
|||||
Frederick Douglass High School |
Public | High | 9-12 | 6900 Park Heights Ave, Baltimore, MD 21215 | |
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: 6900 Park Heights Ave, Baltimore, MD 21215 Phone: 410-396-7821 Website: http://www.baltimorecityschools.org Teachers: 46 Students: 539 Ratio: 12:1 Students/Teacher Gender: 54% Male / 46% Female Lunch: 86% Free Student/Teacher ratioEnrollment |
|||||
Mergenthaler Vocational-Technical High School |
Public | High | 9-12 | 3500 Hillen Rd, Baltimore, MD 21218 | |
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: 3500 Hillen Rd, Baltimore, MD 21218 Phone: 410-396-6496 Teachers: 116 Students: 1714 Ratio: 15:1 Students/Teacher Gender: 57% Male / 43% Female Lunch: 79% Free Student/Teacher ratioEnrollment |
|||||
Stadium School |
Public | Middle | 6-8 | 1400 Exeter Hall Ave, Baltimore, MD 21218 | |
|
District: Baltimore City Public Schools Grade Span: 6 - 8 Admission: Public Address: 1400 Exeter Hall Ave, Baltimore, MD 21218 Phone: 443-984-2682 Teachers: 17 Students: 259 Ratio: 15:1 Students/Teacher Gender: 62% Male / 38% Female Lunch: 86% Free Student/Teacher ratioEnrollment |
|||||
Baltimore I.T. Academy |
Public | Middle | 6-8 | ||
|
District: Baltimore City Public Schools Grade Span: 6 - 8 Admission: Public Address: Website: http://www.baltimorecityschools.org Enrollment |
|||||
The Crossroads School |
Public | Middle | 6-8 | 802 S Caroline St, Baltimore, MD 21231 | |
|
District: Baltimore City Public Schools Grade Span: 6 - 8 Admission: Public Address: 802 S Caroline St, Baltimore, MD 21231 Phone: 410-276-4924 Teachers: 14 Students: 162 Ratio: 12:1 Students/Teacher Gender: 43% Male / 57% Female Lunch: 75% Free Student/Teacher ratioEnrollment |
|||||
Western High School |
Public | High | 9-12 | 4600 Falls Rd, Baltimore, MD 21209 | |
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: 4600 Falls Rd, Baltimore, MD 21209 Phone: 410-396-7040 Website: http://www.baltimorecityschools.org Teachers: 77 Students: 1290 Ratio: 17:1 Students/Teacher Gender: / 100% Female Lunch: 73% Free Student/Teacher ratioEnrollment |
|||||
Coppin Academy |
Public | High | 9-12 | 2500 W North Ave, Baltimore, MD 21216 | |
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: 2500 W North Ave, Baltimore, MD 21216 Phone: 443-642-5060 Website: http://www.baltimorecityschools.org Teachers: 27 Students: 450 Ratio: 17:1 Students/Teacher Gender: 50% Male / 49% Female Lunch: 84% Free Student/Teacher ratioEnrollment |
|||||
Renaissance Academy |
Public | High | 9-12 | 1301 McCulloh St, Baltimore, MD 21217 | |
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: 1301 McCulloh St, Baltimore, MD 21217 Phone: 443-984-3164 Website: http://www.baltimorecityschools.org Teachers: 23 Students: 241 Ratio: 11:1 Students/Teacher Gender: 43% Male / 57% Female Lunch: 94% Free Student/Teacher ratioEnrollment |
|||||
Maryland Academy of Technology and Health Sciences |
Public | High | 6-12 | ||
|
District: Baltimore City Public Schools Grade Span: 6 - 12 Admission: Public Address: Website: http://www.baltimorecityschools.org Enrollment |
|||||
New Era Academy |
Public | High | 6-12 | ||
|
District: Baltimore City Public Schools Grade Span: 6 - 12 Admission: Public Address: Website: http://www.baltimorecityschools.org Enrollment |
|||||
Independence School Local I |
Public | High | 9-12 | ||
|
District: Baltimore City Public Schools Grade Span: 9 - 12 Admission: Public Address: Enrollment |
|||||
Friendship Academy of Engineering and Technology |
Public | High | 6-12 | ||
|
District: Baltimore City Public Schools Grade Span: 6 - 12 Admission: Public Address: Website: http://www.baltimorecityschools.org Enrollment |
|||||
Afya Public Charter School |
Public | Middle | 6-8 | ||
|
District: Baltimore City Public Schools Grade Span: 6 - 8 Admission: Public Address: Enrollment |
|||||
The Reach! Partnership School |
Public | High | 8-12 | 2555 Harford Rd, Baltimore, MD 21218 | |
|
District: Baltimore City Public Schools Grade Span: 8 - 12 Admission: Public Address: 2555 Harford Rd, Baltimore, MD 21218 Phone: 443-642-2291 Website: http://www.baltimorecityschools.org Teachers: 46 Students: 724 Ratio: 16:1 Students/Teacher Gender: 58% Male / 42% Female Lunch: 84% Free Student/Teacher ratioEnrollment |
|||||
Knowledge and Success Academy |
Public | High | 6-12 | ||
|
District: Baltimore City Public Schools Grade Span: 6 - 12 Admission: Public Address: Website: http://www.baltimorecityschools.org Enrollment |
|||||
Bluford Drew Jemison STEM Academy West |
Public | High | 6-12 | 1500 Harlem Ave, Baltimore, MD 21217 | |
|
District: Baltimore City Public Schools Grade Span: 6 - 12 Admission: Public Address: 1500 Harlem Ave, Baltimore, MD 21217 Phone: 443-642-2110 Website: http://www.baltimorecityschools.org Enrollment |
|||||
N.A.C.A. Freedom and Democracy Academy II |
Public | High | 6-12 | ||
|
District: Baltimore City Public Schools Grade Span: 6 - 12 Admission: Public Address: Website: http://www.baltimorecityschools.org Enrollment |
|||||
Baltimore Community High School |
Public | High | 8-12 | ||
|
District: Baltimore City Public Schools Grade Span: 8 - 12 Admission: Public Address: Website: http://www.baltimorecityschools.org Enrollment |
|||||