5410 BELLE VISTA AVE, Baltimore, MD 21206
- 1,680 sqft
Duplex
Built in 1948
5,663sqft lot
—— car garage
$164/sqft
Listed 3 months ago
Property Description
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.
- Listing Status:
- Active
- Listing Office:
- Ben Frederick Realty, Inc. : 4102359500
- Listing Agent:
- Will A Cannon III : 4109163331
- MLS ID:
- MDBA2176490

- General: Above GradeBelow Grade
- Style: Converted Dwelling
- Roofing: Asphalt
- General: BrickBlock
- Originating MLS: BRIGHT_MAIN
- School District: BALTIMORE CITY PUBLIC SCHOOLS
- County: BALTIMORE CITY-MD
- Zoning: R-40327025818A076
- Utilities: 100 amp service
- Water: Public
- Sewer: Public Sewer
- Source: BRIGHT_MAIN
- Exclusions: Tenant's possessions excluded.
This listing courtesy of Will A Cannon III, Ben Frederick Realty, Inc.
Monthly Payment
- Principal & Interest $
- Property Taxes $
- Home Insurance $
- VA Funding Fee $
Location
Schools Nearby
Gardenville Elementary School
5300 Belair Rd, Baltimore, MD, 21206
Grades KG-5
0.19 miles away
Baltimore International Academy
4410 Frankford Ave, Baltimore, MD, 21206
Grades KG-8
0.42 miles away
City Neighbors High School
5609 Sefton Ave, Baltimore, MD, 21214
Grades 9-12
0.63 miles away