Rental Property Investment Analysis
Investment metrics for 11 Bailiffs Ct Unit 102, Lutherville Timonium, MD 21093
redfin
Condo
📍 11 Bailiffs Ct Unit 102, Lutherville Timonium, MD 21093
$210,000
🛏 2 bed
🚿 2 bath
📐 1,250 sqft
12
/ 100
Deal Score
F
High Risk Investment
Grade F · 12/100
Monthly Cash Flow
$-410
After all expenses
Cap Rate
3.88%
Below 6% threshold
Monthly Rent
$1,400/mo
Estimated
Total Expenses
$1,810/mo
All-in monthly
Cash-on-Cash
-10.19%
Low return
Annual Cash Flow
$-4,922
Per year
Break-Even Analysis
Break-Even Rent
$1,810 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High regional connectivity to major transit arteries provides strong appeal for professionals seeking reliable commutes into urban centers.
- ▸Abundant access to established retail and service corridors supports long-term residential stability and consistent tenant demand for this market.
- ▸Mature suburban landscapes characterized by expansive green space and quiet residential pockets attract quality tenants seeking family-friendly environments.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (12/100) with a negative cash flow of $-410/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condo at 11 Bailiffs Ct Unit 102, Lutherville Timonium, MD 21093 is listed at $210,000 with 2 bed / 2 bath and 1,250 sq ft.
The estimated monthly rent is $1,400, generating a negative monthly cash flow of $-410 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.88% and the cash-on-cash return is -10.19%. This deal received a score of 12/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk