Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Fully Updated & Rental Ready 6 Unit Apt Bldg. 1112 N Eden St 6 Lot Offre d’immeuble d’habitation à 371 033 € à un taux de capitalisation de 11,43 % Baltimore, MD 21213
Certaines informations ont été traduites automatiquement.
Résumé analytique
Financial Highlights
1112 N Eden St currently generates $45,927 in gross rental income (T-12), reflecting its existing performance with one vacant unit. Under stabilized conditions, pro forma gross income is projected to reach $85,986 in Year 1, supported by full occupancy and market rents. Based on our underwriting, the property is expected to achieve a 11.43% pro forma cap rate, offering strong in-place cash flow with clear upside potential through continued stabilization and rent growth.
Property Highlights
Fully renovated in 2021-2022, 1112 N Eden St features six turnkey units—three one-bedrooms and three studios—combining historic charm with modern finishes. Each unit includes updated kitchens with appliances, newer HVAC systems (under 5 years), and individual gas and electric meters. Tenants pay their own utilities, ensuring efficient operations and reduced owner expenses.
Location Highlights
Located in Baltimore’s revitalizing Oliver/Gay Street corridor, 1112 N Eden St offers excellent access to downtown employment, education, and transit. Major nearby employers include Johns Hopkins University and the University of Maryland Medical System. Residents benefit from proximity to top schools, multiple bus and metro routes, and attractions like Patterson Park, the Inner Harbor, and the National Aquarium
1112 N Eden St currently generates $45,927 in gross rental income (T-12), reflecting its existing performance with one vacant unit. Under stabilized conditions, pro forma gross income is projected to reach $85,986 in Year 1, supported by full occupancy and market rents. Based on our underwriting, the property is expected to achieve a 11.43% pro forma cap rate, offering strong in-place cash flow with clear upside potential through continued stabilization and rent growth.
Property Highlights
Fully renovated in 2021-2022, 1112 N Eden St features six turnkey units—three one-bedrooms and three studios—combining historic charm with modern finishes. Each unit includes updated kitchens with appliances, newer HVAC systems (under 5 years), and individual gas and electric meters. Tenants pay their own utilities, ensuring efficient operations and reduced owner expenses.
Location Highlights
Located in Baltimore’s revitalizing Oliver/Gay Street corridor, 1112 N Eden St offers excellent access to downtown employment, education, and transit. Major nearby employers include Johns Hopkins University and the University of Maryland Medical System. Residents benefit from proximity to top schools, multiple bus and metro routes, and attractions like Patterson Park, the Inner Harbor, and the National Aquarium
Data room Cliquez ici pour accéder à
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
| Prix | 371 033 € | Surface du lot | 0,03 ha |
| Prix par lot | 61 839 € | Surface de l’immeuble | 372 m² |
| Type de vente | Investissement | Nb d’étages | 3 |
| Taux de capitalisation | 11,43 % | Année de construction/rénovation | 1920/2021 |
| Nb de lots | 6 | Zone de développement économique [USA] |
Oui
|
| Type de bien | Immeuble residentiel | ||
| Zonage | R-8 | ||
| Prix | 371 033 € |
| Prix par lot | 61 839 € |
| Type de vente | Investissement |
| Taux de capitalisation | 11,43 % |
| Nb de lots | 6 |
| Type de bien | Immeuble residentiel |
| Surface du lot | 0,03 ha |
| Surface de l’immeuble | 372 m² |
| Nb d’étages | 3 |
| Année de construction/rénovation | 1920/2021 |
| Zone de développement économique [USA] |
Oui |
| Zonage | R-8 |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 3 | - | - |
| 1+1 | 3 | - | - |
1 1
Exceptionally walkable
100/100
Fairly drivable
40/100
Good public transit
70/100
Moderately bikeable
60/100
Taxes foncières
| Numéro de parcelle | 1175-029 | Évaluation des aménagements | 353 345 € (2025) |
| Évaluation du terrain | 25 886 € (2025) | Évaluation totale | 379 231 € (2025) |
Taxes foncières
Numéro de parcelle
1175-029
Évaluation du terrain
25 886 € (2025)
Évaluation des aménagements
353 345 € (2025)
Évaluation totale
379 231 € (2025)
1 sur 17
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Fully Updated & Rental Ready 6 Unit Apt Bldg. | 1112 N Eden St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.